{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["List of Sheets","Dashboard","Cockpit Page","Timing, Infl, Rev Assumptions","Cap Exp and Op Exp Assumptions","Tax Assumptions","Finance and Value Assumptions","S-Curve Assumptions","EBITDA","Debt and Cash Waterfall (SA)","Annual Cash Flows","Value and Re-finance","Integrity","Time SA","Chart1","Tornado Chart"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":1,"defined_names":62,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":14,"reason":"not_a_worksheet"},{"sheet":"Tornado Chart","index":15,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"List of Sheets","index":0,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Table of Contents"]
[null,2,"Summary Output"]
[null,3,"Valuation Analysis"]
[null,4,"Tornado Chart"]
[null,5,"Master Scenario"]
[null,6,"Revenue and General Assumptions"]
[null,7,"Cap Exp and Op Exp Assumptions"]
[null,8,"Tax Assumptions"]
[null,9,"Finance and Value Assumptions"]
[null,10,"Capital Expenditure"]
[null,11,"EBITDA"]
[null,12,"Project Financing"]
[null,13,"Annual Summary"]
[null,14,"Audit Sheet"]
[null,15,"Time SA"]
[]
[null," File Name: ",null,"C:\\Users\\Monika\\Documents\\Courses\\Chapter 1. Models and Analysis\\2. Project Finance Models and Exercises\\Featured Project Finance Models\\Revised Model Finished.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Last Save Date ",null,"2014-03-05T22:51:54"]
[null," Last Save By",null,"Monika Lewinski"]

{"sheet":"Dashboard","index":1,"n_rows":33,"n_cols":18,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Model Test",null,null,{"$f":"Integrity!E15","v":"        Computed DSCR Test   "}]
["Inputs"]
[null,"Bid Price (US/MWH)",{"$f":"'Timing, Infl, Rev Assumptions'!G21","v":69.234999999999999},null,null,null,null,"Returns",null,"Nominal","Real","Risk Premium"]
[null,"Capacity  (MW)",{"$f":"'Cap Exp and Op Exp Assumptions'!G6","v":12.5},null,"Custom Case Inputs",null,null,null,"Pre-tax Project Cash Flow",{"$f":"'Debt and Cash Waterfall (SA)'!E29","v":9.2488911747932459E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E36","v":6.9902941584587069E-2},{"$f":"'Debt and Cash Waterfall (SA)'!H38","v":12027238.283354428}]
[null,"Capacity Factor",{"$f":"EBITDA!H105","v":0.31911928870673956},null,null,null,null,null,"Senior Debt Pre-tax",{"$f":"'Debt and Cash Waterfall (SA)'!E439","v":4.0872910618782052E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E440","v":1.7851492762565622E-2},null,null,null,null,null,null,1]
[null,"Levelised O&M Cost per MWH",{"$f":"EBITDA!I262","v":17.612450136444394},{"$f":"'Cockpit Page'!$F$38","v":1},null,null,null,null,"Subdebt Pre-tax"]
[null,"Levelised O&M Cost per kW Yr",{"$f":"EBITDA!I263","v":49.165698962747598},{"$f":"'Cockpit Page'!F38","v":1}]
[null,"Plant Cost Sensitivity (USD/kW)",{"$f":"L19","v":2148.4768440000003},{"$f":"'Cockpit Page'!$E$38","v":1},null,null,null,null,"After tax Project IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E76","v":8.6791577935218814E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E79","v":6.1752113699913028E-2}]
[null,"Market Electiricy Price",{"$f":"EBITDA!I264","v":77.625357033691785},null,null,null,null,null,"Senior Debt After tax",{"$f":"'Debt and Cash Waterfall (SA)'!E443","v":3.6391898989677429E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E444","v":1.3435295224189757E-2}]
["Structuring",null,null,null,null,null,null,null,"Subdebt After tax",{"$f":"'Debt and Cash Waterfall (SA)'!E448","v":5.4943522810935966E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E449","v":3.0694851279258729E-2}]
[null,"Target DSCR",{"$f":"'Finance and Value Assumptions'!$F$4","v":1.34},null,null,null,null,null,"Equity Cash Flow",{"$f":"'Debt and Cash Waterfall (SA)'!E410","v":0.20842720866203313},{"$f":"'Debt and Cash Waterfall (SA)'!E411","v":0.18107543587684641}]
[null,"Gearing Ratio",{"$f":"'Finance and Value Assumptions'!$F$5","v":0.7}]
[null,"Size from Gearing Ratio",{"$f":"'Finance and Value Assumptions'!F6","v":false},null,null,null,null,"Senior Debt Coverage",null,"MIN","Average"]
[null,"Debt Tenor",{"$f":"'Finance and Value Assumptions'!$F$14","v":17},null,null,null,null,null,"Annual Debt Service Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!F416","v":1.3399999999999999},{"$f":"'Debt and Cash Waterfall (SA)'!H416","v":1.3404178910027214}]
[null,"DSRA Months",{"$f":"'Finance and Value Assumptions'!F33","v":0},null,null,null,null,null,"Project Life Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!E426","v":2.1192710477904422}]
[null,"Repayment",null,null,null,null,null,null,"Loan life Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!E422","v":1.3399999999999999}]
[]
[null,null,null,null,null,null,null,"Total Uses of Funds",null,"Amount","Percent","Euro/kW"]
[null,null,null,null,null,null,null,null,"Total CapEx",{"$f":"'Debt and Cash Waterfall (SA)'!G123","v":26855960.550000001},{"$f":"J19/$J$26","v":0.90143823007797919},{"$f":"J19/$C$4/1000","v":2148.4768440000003}]
[null,null,null,null,null,null,null,null,"Total VAT",{"$f":"'Debt and Cash Waterfall (SA)'!G124-'Debt and Cash Waterfall (SA)'!G125","v":0},0,{"$f":"J20/$C$4/1000","v":0}]
[null,null,null,null,null,null,null,null,"Development Fees",{"$f":"'Debt and Cash Waterfall (SA)'!G126","v":1600000},5.3705067276946329E-2,128]
[null,null,null,null,null,null,null,null,"Total IDC (Interest during Construct.)",{"$f":"SUM('Debt and Cash Waterfall (SA)'!G128:G129)+'Debt and Cash Waterfall (SA)'!G131","v":810024.24953399214},{"$f":"J22/$J$26","v":2.7189004260738132E-2},{"$f":"J22/$C$4/1000","v":64.801939962719374}]
[null,null,null,null,null,null,null,null,"Total Fees (on undrawn Debt)",{"$f":"'Debt and Cash Waterfall (SA)'!G130","v":526362.20096632757},1.7667698384336353E-2,42.10897607730621]
[null,null,null,null,null,null,null,null,"Debt Service Reserve A/C",{"$f":"'Debt and Cash Waterfall (SA)'!G132","v":0},0,0]
[null,null,null,null,null,null,null,null,"Subtotal Transactional Cost related to Debt",{"$f":"'Debt and Cash Waterfall (SA)'!G133","v":1336386.4505003197},4.4856702645074485E-2,106.91091604002558,null,"Other Structuring Features"]
[null,null,null,null,null,null,null,null,"Total Project Cost",{"$f":"'Debt and Cash Waterfall (SA)'!G134","v":29792347.000500321},1,2383.3877600400256,null,"Cash Sweep Percent",null,{"$f":"'Finance and Value Assumptions'!F37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Trap Covenant",null,{"$f":"'Finance and Value Assumptions'!F36","v":1.1499999999999999}]
[null,null,null,null,null,null,null,"Total Sources of Funds"]
[null,null,null,null,null,null,null,null,"VAT Facility",{"$f":"'Debt and Cash Waterfall (SA)'!G137","v":0},{"$f":"J29/$J$33","v":0},null,null,"Development Fee",null,{"$f":"'Finance and Value Assumptions'!$F$55","v":1600000}]
[null,null,null,null,null,null,null,null,"Senior Debt",{"$f":"'Debt and Cash Waterfall (SA)'!G138","v":25387307.191904828},{"$f":"J30/$J$33","v":0.85214190045109517}]
[null,null,null,null,null,null,null,null,"Sub-Debt (assumed to be Equity)",{"$f":"'Debt and Cash Waterfall (SA)'!G139","v":297923.47000500321},{"$f":"J31/$J$33","v":0.01},null,null,"Funding Method"]
[null,null,null,null,null,null,null,null,"Equity",{"$f":"'Debt and Cash Waterfall (SA)'!G140","v":4107116.3385904902},{"$f":"J32/$J$33","v":0.13785809954890485}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"'Debt and Cash Waterfall (SA)'!G141","v":29792347.000500321},{"$f":"J33/$J$33","v":1},null,null,"Capitalize Int and Fees"]

{"sheet":"Cockpit Page","index":2,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Master Scenario Number",null,1]
[null,null,"DSCR Target",null,{"$f":"'Finance and Value Assumptions'!F4","v":1.34}]
[null,null,"Debt Leverage",null,{"$f":"Dashboard!C12","v":0.7},null,null,null,null,null,null,"scenario sheet",{"$f":"sheet_name(M11)","v":"Cockpit Page"}]
[null,null,"Debt Tenor",null,{"$f":"Dashboard!C14","v":17}]
[null,null,"Re-Financing"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Equity IRR","Pre-tax IRR","Project IRR","DSCR","LLCR","PLCR"]
[null,null,null,"Capacity Factor","Cap Exp Sensitivity","O&M Senstivity","Sem Price","Price Years 1-15","Price Post Year 15","Price Escalation Code","Cost Esclation Code",null,{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E410,\"\")","v":0.20842720866203313},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E29,\"\")","v":9.2488911747932459E-2},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E76,\"\")","v":8.6791577935218814E-2},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!F416,\"\")","v":1.3399999999999999},{"$f":"IFERROR(Dashboard!J16,\"\")","v":1.3399999999999999},{"$f":"IFERROR(Dashboard!J15,\"\")","v":2.1192710477904422}]
[null,null,"Base Case",2,1,1,2,1,1,2,2,1,0.20842720866203313,9.2488911747932459E-2,8.6791577935218814E-2,1.3399999999999999,1.3399999999999999,2.1192710477904422]
[null,null,"Bear Scenario",3,1.2,1.2,1,2,1,1,3,{"$f":"L13+1","v":2},3.0918687582015989E-3,1.2301078438758852E-2,1.0977414250373841E-2,1.3399999999999999,1.34,2.1782507119639516]
[null,null,"Bull Scenario",1,0.9,0.9,3,1,2,3,1,{"$f":"L14+1","v":3},2.9802322387695314E-9,0.13068030476570131,0.12331586480140685,1.34,1.3399999999999999,2.1684220266614003]
[null,null,"Long-term PPA Case",1,1,1,2,1,1,1,1,4,0.16203960776329043,8.4313276410102847E-2,7.8852179646492007E-2,1.3399999999999999,1.3399999999999999,1.9566605909205776]
[null,null,null,null,null,null,null,null,null,null,null,5,"","","","","",""]
[null,null,{"$f":"TRANSPOSE(D12:K12)&\" \"&$C$14","v":"Capacity Factor Bear Scenario"},{"$f":"D14","v":3},{"$f":"E$13","v":1},{"$f":"F$13","v":1},2,1,1,2,2,6,0.15431118607521063,8.6088576912879938E-2,8.0671563744545011E-2,1.3399999999999999,1.3399999999999996,2.1167486176766492]
[null,null,"Cap Exp Sensitivity Bear Scenario",{"$f":"D$13","v":2},{"$f":"E14","v":1.2},1,2,1,1,2,2,7,0.11044599413871764,7.6193949580192571E-2,7.1208837628364594E-2,1.3399999999999999,1.34,2.1103501992595577]
[null,null,"O&M Senstivity Bear Scenario",2,{"$f":"E$13","v":1},{"$f":"F14","v":1.2},2,1,1,2,2,8,0.16244212985038761,8.7609276175498976E-2,8.2137021422386186E-2,1.3399999999999999,1.34,2.1291216180868289]
[null,null,"Sem Price Bear Scenario",2,1,1,{"$f":"G14","v":1},1,1,2,2,9,0.14135583043098449,8.2290115952491777E-2,7.698367536067964E-2,1.3399999999999999,1.3399999999999999,2.0195995878902075]
[null,null,"Price Years 1-15 Bear Scenario",2,1,1,2,{"$f":"H14","v":2},1,2,2,10,0.12207776904106141,8.1390818953514119E-2,7.6252850890159596E-2,1.3399999999999999,1.3400000000000003,2.2447596408472572]
[null,null,"Price Post Year 15 Bear Scenario",2,1,1,2,1,{"$f":"I14","v":1},2,2,11,0.20842720866203313,9.2488911747932459E-2,8.6791577935218814E-2,1.3399999999999999,1.3399999999999999,2.1192710477904422]
[null,null,"Price Escalation Code Bear Scenario",2,1,1,2,1,1,{"$f":"J14","v":1},2,12,0.10779393315315247,7.2855588793754575E-2,6.7916491627693185E-2,1.3399999999999999,1.3400000000000007,1.9275509067513963]
[null,null,"Cost Esclation Code Bear Scenario",2,1,1,2,1,1,2,{"$f":"K14","v":3},13,0.19718479514122014,9.1493424773216245E-2,8.5839882493019118E-2,1.3399999999999999,1.3399999999999994,2.1172688581385981]
[null,null,null,null,null,null,null,null,null,null,null,14,"","","","","",""]
[null,null,{"$f":"TRANSPOSE(D12:K12)&\" \"&$C$15","v":"Capacity Factor Bull Scenario"},{"$f":"D15","v":1},{"$f":"E$13","v":1},{"$f":"F$13","v":1},2,1,1,2,2,15,0.43328488469123849,9.9761670827865606E-2,9.3745073676109333E-2,1.3399999999999999,1.3400000000000003,2.1219357510922561]
[null,null,"Cap Exp Sensitivity Bull Scenario",{"$f":"D$13","v":2},{"$f":"E15","v":0.9},1,2,1,1,2,2,16,1.6447516083717351,0.10252315402030945,9.6387273073196444E-2,1.3399999999999999,1.3400000000000003,2.1240095776013166]
[null,null,"O&M Senstivity Bull Scenario",2,{"$f":"E$13","v":1},{"$f":"F15","v":0.9},2,1,1,2,2,17,0.24693233370780945,9.4888457655906658E-2,8.9080658555030862E-2,1.3399999999999999,1.3399999999999996,2.1147200281729135]
[null,null,"Sem Price Bull Scenario",2,1,1,{"$f":"G15","v":3},1,1,2,2,18,1.2824683547019962,0.10244390368461609,9.6316331624984736E-2,1.3399999999999999,1.3400000000000003,2.1310820897723834]
[null,null,"Price Years 1-15 Bull Scenario",2,1,1,2,{"$f":"H15","v":1},1,2,2,19,0.20842720866203313,9.2488911747932459E-2,8.6791577935218814E-2,1.3399999999999999,1.3399999999999999,2.1192710477904422]
[null,null,"Price Post Year 15 Bull Scenario",2,1,1,2,1,{"$f":"I15","v":2},2,2,20,0.20842720866203313,9.2488911747932459E-2,8.6791577935218814E-2,1.3399999999999999,1.3399999999999999,2.1192710477904422]
[null,null,"Price Escalation Code Bull Scenario",2,1,1,2,1,1,{"$f":"J15","v":3},2,21,0.29387202858924877,9.7267645597457875E-2,9.1378030180931102E-2,1.3399999999999999,1.34,2.1430078055036423]
[null,null,"Cost Esclation Code Bull Scenario",2,1,1,2,1,1,2,{"$f":"K15","v":1},22,0.25718799233436584,9.5764794945716866E-2,8.9934161305427571E-2,1.3399999999999999,1.3400000000000007,2.1363501320688618]
[null,null,null,null,null,null,null,null,null,null,null,23,"","","","","",""]
[null,null,"Custom Case",{"$f":"D44","v":2},{"$f":"E44/E42","v":1},{"$f":"F44/F42","v":1},{"$f":"G44/G42","v":2},{"$f":"H44/H42","v":1},1,2,2,24,0.20842720866203313,9.2488911747932459E-2,8.6791577935218814E-2,1.3399999999999999,1.3399999999999999,2.1192710477904422]
[]
[null,null,{"$f":"INDEX(C13:C36,E4)","v":"Base Case"},{"$f":"INDEX(D13:D36,$E$4)","v":2},1,1,2,1,1,2,2]
[null,null,"Scenario Description",{"$f":"INDEX(C67:C70,D38)","v":"P75"},null,null,{"$f":"INDEX(C73:C75,G38)","v":"Central"},{"$f":"INDEX(C78:C79,H38)","v":"Price (DSCR PPA Price)"},null,{"$f":"INDEX($C$86:$C$88,J38)","v":"Expected Case"},{"$f":"INDEX('Cockpit Page'!C86:C88,'Cockpit Page'!K38)","v":"Expected Case"}]
[]
[null,null,"Copied Data",2,1,1,2,1,1,2,2]
[null,null,"Multiplier",1,100,100,1,1,1,1,1]
[null,null,"Adjusted",{"$f":"D41*D42","v":2},{"$f":"E41*E42","v":100},100,2,1,1,2,2]
[null,null,"Spinner Row",2,100,100,2,1,1,2,2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Low versus Base","High versus Base"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(D12:K12)","v":"Capacity Factor"},{"$f":"O18-$O$13","v":-6.1200141906738031E-3},{"$f":"O27-$O$13","v":6.9534957408905196E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"Cap Exp Sensitivity",{"$f":"O19-$O$13","v":-1.558274030685422E-2},{"$f":"O28-$O$13","v":9.5956951379776306E-3}]
[null,null,"Custom Case Row",{"$f":"MATCH(C36,C13:C36,0)","v":24},null,null,null,null,null,null,null,"O&M Senstivity",-4.6545565128326277E-3,2.2890806198120478E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Sem Price",-9.8079025745391735E-3,9.5247536897659218E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Price Years 1-15",-1.0538727045059218E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,"Price Post Year 15",0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Price Escalation Code",-1.8875086307525629E-2,4.5864522457122886E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Cost Esclation Code",-9.5169544219969593E-4,3.1425833702087569E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"M12","v":0.20842720866203313},0.9,1,1.2]
[null,1,"P50",1]
[null,2,"P75",2]
[null,3,"P90",3]
[null,4,"P99",4]
[]
[null,null,null,null,{"$f":"M12","v":0.20842720866203313},{"$f":"O12","v":8.6791577935218814E-2}]
[null,1,"Low",1]
[null,2,"Central",2]
[null,3,"High",3]
[]
[]
[null,1,"Price (DSCR PPA Price)"]
[null,2,"Price (SEM) after discount years "]
[]
[]
[null,null,"P50 (yes=1)\nP75 (Yes=2)\nP90 (Yes=3)\nP99 (Yes=4)"]
[null,null,"Sem (1=low,2=central,3=high)"]
[null,null,"Sculpted case =1\nBase case =2",null,2]
[]
[null,1,"Low Inflation"]
[null,2,"Expected Case"]
[null,3,"High Inflation Case"]

{"sheet":"Timing, Infl, Rev Assumptions","index":3,"n_rows":82,"n_cols":68,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[null,"Project Dates"]
[null,null,null,"Model Start","Date",null,"2015-01-01"]
[null,null,null,"Beginning of Construction","Date",null,"2015-10-01"]
[null,null,null,"End of Construction","Date",null,{"$f":"EDATE($G$4,G9)-1","v":"2017-05-31"}]
[null,null,null,"Commercial Operation Date","Date",null,{"$f":"EDATE(G5,G74)+1","v":"2017-06-01"}]
[null,null,null,"Decommissioning","Date",null,{"$f":"EDATE(G6,$G$76*G10)-1","v":"2042-05-31"}]
[]
[null,null,null,"Construction Period","Months",null,20]
[null,null,null,"Operating Life","Years",null,25]
[null,null,null,"Months in Period after COD","Months",null,6]
[null,null,null,"Periods per Year after COD","Periods",null,{"$f":"12/G11","v":2}]
[]
["Purchase Price Agreement Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS15+1","v":1},{"$f":"BD15+1","v":2},3,4,5,6,7,8]
[null,null,null,"No of years PPA is applicable","Years",null,15]
[]
[null,null,null,"PPA Start Date (COD)","Date",null,{"$f":"G6","v":"2017-06-01"}]
[null,null,null,"PPA End Date","Date",null,{"$f":"EDATE(G18,G16*G76)-1","v":"2032-05-31"}]
[]
[null,null,null,"Initial Bid Price","(USD/MWH)",null,69.234999999999999]
[null,null,null,"Bonus for refit 1 (€/mwh)","%",null,0.15]
[null,null,null,"Share of Bonus after Discount years 1-15 for Refit 1","%",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0294701912483561,1.0300618516511009,1.0306653452619008,1.0312809087449166,1.0312809087449166,1.0312809087449166,1.0312809087449166,1.0312809087449166]
[null,null,"TLAF"]
[null,null,null,"Charge",null,null,0.02]
[null,null,null,"End of charge",null,null,{"$f":"G7","v":"2042-05-31"}]
[]
[null,null,"TUoS "]
[null,null,null,"Charge (€/MW/Month)",null,null,0]
[null,null,null,"End of charge",null,null,{"$f":"G27","v":"2042-05-31"}]
[]
["Merchant Period Assumptions"]
[null,null,null,"Share of SEM after Discount from years 16-34","%",null,1]
[]
[null,null,"Market Clearing Prices",null,null,null,null,null,"2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01"]
[null,null,null,"Low SMP (€/mwh)","(€/mwh)",null,null,null,{"$f":"I38*0.9","v":54.172745664132243},{"$f":"J38*0.9","v":54.172745664132243},55.87533945622701,55.87533945622701,55.305569991582637,55.305569991582637,55.692818100000004,55.692818100000004,55.298813100963301,55.298813100963301,54.408143915534879,54.408143915534879,56.205600205330256,56.205600205330256,56.661688541173504,56.661688541173504,57.692977579384028,57.692977579384028,58.130187565789079,58.130187565789079,59.29088681656701,59.29088681656701,60.916752654488377,60.916752654488377,61.661976629461293,61.661976629461293,62.442612425783977,62.442612425783977,62.923313861711186,62.923313861711186,63.04612618668105,63.04612618668105,64.017550216490221,64.017550216490221,65.04358284843417,65.04358284843417,65.614627419099307,65.614627419099307,66.804694240711058,66.804694240711058,68.787443493977037,68.787443493977037,70.350413697500855,70.350413697500855,72.621303099466942,72.621303099466942,74.370301529274542,74.370301529274542,77.303957969203836,77.303957969203836,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775]
[null,null,null,"Central SMP (€/mwh)","(€/mwh)",null,null,null,60.1919396268136,60.1919396268136,62.083710506918898,62.083710506918898,61.450633323980703,61.450633323980703,61.880909000000003,61.880909000000003,61.443125667737,61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,72.905141576776998,72.905141576776998,74.227438045234507,74.227438045234507,76.430492771085596,76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,null,null,"High SMP (€/mwh)","(€/mwh)",null,null,null,{"$f":"I38*1.1","v":66.211133589494963},{"$f":"J38*1.1","v":66.211133589494963},68.2920815576108,68.2920815576108,67.595696656378777,67.595696656378777,68.068999900000009,68.068999900000009,67.587438234510699,67.587438234510699,66.498842563431523,66.498842563431523,68.69573358429254,68.69573358429254,69.253174883656513,69.253174883656513,70.513639263691587,70.513639263691587,71.04800702485332,71.04800702485332,72.466639442470793,72.466639442470793,74.453808799930243,74.453808799930243,75.364638102674917,75.364638102674917,76.31874852040265,76.31874852040265,76.906272497647009,76.906272497647009,77.056376450387958,77.056376450387958,78.243672486821382,78.243672486821382,79.497712370308435,79.497712370308435,80.195655734454704,80.195655734454704,81.650181849757971,81.650181849757971,84.073542048194156,84.073542048194156,85.983838963612158,85.983838963612158,88.759370454904044,88.759370454904044,90.897035202446673,90.897035202446673,94.482615295693591,94.482615295693591,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185]
[]
[null,null,null,"Low Capacity (€/mwh)","(€/mwh)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Central Capacity (€/mwh)","(€/mwh)",null,null,null,6.3965385985549101,6.3965385985549101,6.2004965898984601,6.2004965898984601,6.2842508959177001,6.2842508959177001,6.5871315939591604,6.5871315939591604,6.6265495217107997,6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,6.9156668910045802,6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,7.2310091055869297,7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[null,null,null,"High Capacity (€/mwh)","(€/mwh)",null,null,null,{"$f":"I42*1.1","v":7.0361924584104019},{"$f":"J42*1.1","v":7.0361924584104019},6.8205462488883066,6.8205462488883066,6.9126759855094706,6.9126759855094706,7.2458447533550769,7.2458447533550769,7.2892044738818802,7.2892044738818802,7.2924654207854687,7.2924654207854687,7.3125126949222592,7.3125126949222592,7.6072335801050386,7.6072335801050386,7.8416855100534502,7.8416855100534502,7.9843857571659509,7.9843857571659509,7.8391191136717255,7.8391191136717255,7.8631236459151648,7.8631236459151648,7.9541100161456235,7.9541100161456235,7.733277680191998,7.733277680191998,7.7886514269167453,7.7886514269167453,7.8055138379476618,7.8055138379476618,7.903525015249711,7.903525015249711,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424]
[]
["Working Capital Assumptions"]
[null,null,"Working Capital "]
[null,null,null,"Debtors",null,null,30]
[null,null,null,"Creditors",null,null,30]
[null,null,null,"Total days in semi annual period",null,null,182.5]
[]
["General Economic Variables"]
[null,"Inflation Rates"]
[null,null,null,"Start of inflation","Date",null,"2015-01-01"]
[null,null,null,"No of month in a year where inflation is applied (January)","Date",null,1,"2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01"]
[]
[null,null,"Cost Inflation Rate",null,"Code Number",{"$f":"'Cockpit Page'!K38","v":2}]
[null,null,1,"Low Inflation","%",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,2,"Expected Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,null,3,"High Inflation Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"INDEX(D57:D59,$F$56)","v":"Expected Case"},"%",null,{"$f":"INDEX(G57:G59,$F$56)","v":4.3300000000000005E-2},4.3300000000000005E-2,1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,{"$f":"INDEX(AM57:AM59,$F$56)","v":2.6156046391619999E-2},2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[]
[null,null,"Revenue Inflation Rate",null,"Code Number",{"$f":"'Cockpit Page'!J38","v":2}]
[null,null,1,"Low Inflation","%",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,2,"Expected Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,null,3,"High Inflation Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"I59","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AO59","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Revenue Inflation Applied","%",null,{"$f":"INDEX(G63:G65,$F$62)","v":4.3300000000000005E-2},4.3300000000000005E-2,1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,{"$f":"INDEX(AM63:AM65,$F$62)","v":2.6156046391619999E-2},2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[]
[]
[]
[]
[]
[]
[null,null,null,"half a period","%",null,0.5]
[null,null,null,"Operational delay in months","Months",null,0]
[null,null,null,"Last day of 1st Period in model","Date"]
[null,null,null,"No of Months in year","Months",null,12]
[null,null,null,"Refit 2 (€/mwh)","(€/mwh)"]
[]
[null,null,null,"Start of SEM","Date",null,{"$f":"G19+1","v":"2032-06-01"}]
[null,null,null,"End of SEM","Date",null,{"$f":"G7","v":"2042-05-31"}]
[null,null,null,"Bonus for refit 2 (€/mwh)","%",null,0.13789999999999999,{"$f":"G77*G81","v":0}]
[null,null,null,"Share of Bonus after Discount years 1-15 for Refit 2","%",null,0.70699999999999996]

{"sheet":"Cap Exp and Op Exp Assumptions","index":4,"n_rows":344,"n_cols":16,"rows_kept":344,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,1,null,1,null,2,null,3,4]
[null,null,null,null,null,null,{"$f":"CHOOSE($G$1,I2,K2,M2,N2)","v":"Nordex E82/92 3/2.3MW"},null,"Nordex E82/92 3/2.3MW"]
["Output"]
[null,"Size of Turbine (MW)",null,null,null,null,{"$f":"CHOOSE($G$1,I4,K4,M4,N4)","v":2.5},null,2.5]
[null,"No of Turbines ",null,null,null,null,{"$f":"CHOOSE($G$1,I5,K5,M5,N5)","v":5},null,5]
[null,"Size of Windfarm",null,null,null,null,{"$f":"CHOOSE($G$1,I6,K6,M6,N6)","v":12.5},null,{"$f":"I4*I5","v":12.5}]
[null,"Refit 1",null,null,null,null,{"$f":"CHOOSE($G$1,I7,K7,M7,N7)","v":12.5},null,12.5]
[null,"Refit 2",null,null,null,null,{"$f":"CHOOSE($G$1,I8,K8,M8,N8)","v":0},null,0]
[]
["Construction Costs"]
[null,"Development costs (€)",null,null,null,null,{"$f":"CHOOSE($G$1,I11,K11,M11,N11)","v":2536094},null,2536094]
[]
[null,"Turbine Supply Contract (in euros)",null,null,null,null,{"$f":"CHOOSE($G$1,I13,K13,M13,N13)","v":11285000},null,11285000]
[]
[null,"Finance/Legal / Banking (€)",null,null,null,null,{"$f":"CHOOSE($G$1,I15,K15,M15,N15)","v":200000},null,200000]
[null,"Acquisition Cost",null,null,null,null,2599122,null,2599122]
[null,"Construction Monitoring Summary",null,null,null,null,0,null,0]
[null,"Project Management & Co-ordination",null,null,null,null,0,null,0]
[null,"Water monitoring (€)",null,null,null,null,0,null,0]
[null,"Independent engineers (€)",null,null,null,null,0,null,0]
[null,"Insurances (€)",null,null,null,null,0,null,0]
[null,"Electrical engineering infrastructure (€)",null,null,null,null,1635000,null,1635000]
[null,"Electrical engineering consultant (€)",null,null,null,null,0,null,0]
[null,"Grid Connection supply (€)",null,null,null,null,422850,null,422850]
[null,"Civil works contract (€)",null,null,null,null,1670000,null,1670000]
[null,"Telecommunications (€)",null,null,null,null,0,null,0]
[null,"land purchase (access)",null,null,null,null,2234000,null,2234000]
[null,"Miscellaneous",null,null,null,null,3118807,null,3118807]
[]
["Refit 1 Production"]
[null,"P50 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I31,K31,M31,N31)","v":19400},null,{"$f":"38800/2","v":19400}]
[null,"P75 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I32,K32,M32,N32)","v":18100},null,{"$f":"36200/2","v":18100}]
[null,"P90 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I33,K33,M33,N33)","v":17000},null,{"$f":"34000/2","v":17000}]
[null,"P99 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I34,K34,M34,N34)","v":15300},null,{"$f":"I33*0.9","v":15300}]
[]
["Refit 2 Production"]
[null,"P50 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I37,K37,M37,N37)","v":0},null,0]
[null,"P75 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I38,K38,M38,N38)","v":0},null,0]
[null,"P90 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I39,K39,M39,N39)","v":0},null,0]
[null,"P99 (mwh) semi annual",null,null,null,null,{"$f":"CHOOSE($G$1,I40,K40,M40,N40)","v":0},null,0]
[]
["Rent",null,null,null,"From","To"]
[null,"Rent  years 1-5",null,null,"2015-01-01","00:00:00",{"$f":"CHOOSE($G$1,I43,K43,M43,N43)","v":0},null,0]
[null,"Rent  years 6-10",null,null,"00:00:00","00:00:00",{"$f":"CHOOSE($G$1,I44,K44,M44,N44)","v":0},null,0]
[null,"Rent  post year 10",null,null,"00:00:00","00:00:00",{"$f":"CHOOSE($G$1,I45,K45,M45,N45)","v":0},null,0]
[]
["Service & Availability",null,null,null,"From","To","Price"]
[null,"Price per period 1",null,null,"2015-01-01","2019-12-31",{"$f":"CHOOSE($G$1,I48,K48,M48,N48)","v":8.3670403686456005},null,8.3670403686456005]
[null,"Price per period 2",null,null,"2020-01-01","2024-12-31",{"$f":"CHOOSE($G$1,I49,K49,M49,N49)","v":10},null,10]
[null,"Price per period 3",null,null,"2025-01-01","2029-12-31",{"$f":"CHOOSE($G$1,I50,K50,M50,N50)","v":12},null,12]
[null,"Price per period 4",null,null,"2030-01-01","2034-12-31",{"$f":"CHOOSE($G$1,I51,K51,M51,N51)","v":12},null,12]
[null,"Price per period 5",null,null,"2035-01-01","2039-12-31",{"$f":"CHOOSE($G$1,I52,K52,M52,N52)","v":12},null,12]
[]
["Maintenance & services ",null,null,null,"From","To"]
[null,"Price for Maintenance & services - Phase I",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!$G$6","v":"2017-06-01"},{"$f":"EDATE(E55,'Timing, Infl, Rev Assumptions'!$G$76*3)-1","v":"2020-05-31"},{"$f":"CHOOSE($G$1,I55,K55,M55,N55)","v":0},null,0]
[null,"Price for Maintenance & services - Phase II",null,null,{"$f":"F55+1","v":"2020-06-01"},{"$f":"EDATE(E56,'Timing, Infl, Rev Assumptions'!$G$76*7)-1","v":"2027-05-31"},{"$f":"CHOOSE($G$1,I56,K56,M56,N56)","v":0},null,0]
[null,"Price for Maintenance & services - Phase III",null,null,{"$f":"F56+1","v":"2027-06-01"},{"$f":"EDATE(E57,'Timing, Infl, Rev Assumptions'!$G$76*10)-1","v":"2037-05-31"},{"$f":"CHOOSE($G$1,I57,K57,M57,N57)","v":0},null,0]
[]
["Operation and Maintenance"]
[null,"Annual BOP Maintenance cost per MW in euros",null,null,null,null,{"$f":"CHOOSE($G$1,I60,K60,M60,N60)","v":6000},null,6000]
[null,"Annual Metering and Electrical input charge per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Insurance per MW in euros",null,null,null,null,2000,null,2000]
[null,"Annual Bank agency fees per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Business rates per MW in euros",null,null,null,null,6600,null,6600]
[null,"Annual SPV fee per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Consultant fees per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Other costs per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Tax, Audit & Accounting costs per MW in euros",null,null,null,null,0,null,0]
[null,"Annual Line O & M per MW in euros",null,null,null,null,4500,null,4500]
[null,"Annual Contingency costs per MW in euros",null,null,null,null,573,null,{"$f":"SUM(I60:I69)*I71","v":573}]
[null,"Contingency percentage ",null,null,null,null,null,null,0.03]
[null,"Annual Community Fund per MW euros",null,null,null,null,{"$f":"CHOOSE($G$1,I72,K72,M72,N72)","v":1000},null,1000]
[]
[]
["Curtailment",null,null,null,null,null,"Refit 1","Refit 1","Refit  2","Refit  2"]
[null,null,null,null,null,null,"Gate 2","Gate 2","Gate 3","Gate 3"]
[null,null,null,null,null,null,"P90","P50","P50","P50"]
[null,null,null,null,"From","To","P99","P75","P99","P75"]
[]
[null,null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G3","v":"2015-01-01"},"2015-12-31",4.9500000000000002E-2,4.9500000000000002E-2,0,0]
[null,null,null,null,{"$f":"F80+1","v":"2016-01-01"},"2016-12-31",5.7000000000000002E-2,5.7000000000000002E-2,0,0]
[null,null,null,null,"2017-01-01","2017-12-31",0.02,0.02,0,0]
[null,null,null,null,"2018-01-01","2018-12-31",3.1E-2,3.15E-2,0,0]
[null,null,null,null,"2019-01-01","2019-12-31",3.1E-2,3.15E-2,0,0]
[null,null,null,null,"2020-01-01","2020-12-31",3.6999999999999998E-2,3.6499999999999998E-2,0,0]
[null,null,null,null,"2021-01-01","2021-12-31",3.6999999999999998E-2,3.6499999999999998E-2,0,0]
[null,null,null,null,"2022-01-01","2022-12-31",3.6999999999999998E-2,3.6499999999999998E-2,0,0]
[null,null,null,null,"2023-01-01","2039-12-31",3.6999999999999998E-2,3.6499999999999998E-2,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Curtailment for Gate 2 at P90",null,null,null,null,null,null,"Gate 2 P90",null,"Gate 2 P50",null,"Gate 2 App Rate"]
[null,"Charge",null,null,"2015-12-31",null,{"$f":"CHOOSE($G$1,I227,#REF!,M227,N227)","v":4.9500000000000002E-2},null,4.9500000000000002E-2,null,4.9500000000000002E-2,null,null,null,null,{"$f":"CHOOSE($G$1,K227,K247,M247,N247)","v":4.9500000000000002E-2}]
[null,"End of charge",null,null,"2016-12-31",null,{"$f":"CHOOSE($G$1,I228,K229,M229,N229)","v":5.7000000000000002E-2},null,5.7000000000000002E-2,null,5.7000000000000002E-2]
[null,"Charge",null,null,"2017-12-31",null,0.02,null,0.02]
[null,"End of charge",null,null,{"$f":"CHOOSE($G$1,I234,K234,M234,N234)","v":"2018-12-31"},null,3.1E-2,null,3.15E-2]
[null,"Charge",null,null,{"$f":"CHOOSE($G$1,I236,K236,M236,N236)","v":"2019-12-31"},null,3.1E-2]
[null,"End of charge",null,null,{"$f":"CHOOSE($G$1,I238,K238,M238,N238)","v":"2020-12-31"},null,3.6999999999999998E-2]
[null,"Charge",null,null,{"$f":"CHOOSE($G$1,I240,K240,M240,N240)","v":"2021-12-31"},null,3.6999999999999998E-2]
[null,"End of charge",null,null,{"$f":"CHOOSE($G$1,I242,K242,M242,N242)","v":"2022-12-31"},null,3.6999999999999998E-2,null,"2018-12-31"]
[null,"Charge",null,null,{"$f":"CHOOSE($G$1,I244,K244,M244,N244)","v":"2039-12-31"},null,3.6999999999999998E-2,null,3.1E-2,null,3.15E-2]
[null,"End of charge",null,null,null,null,null,null,"2019-12-31"]
[null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,"End of charge",null,null,null,null,null,null,"2020-12-31"]
[null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,"End of charge",null,null,null,null,null,null,"2021-12-31"]
[null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,"End of charge",null,null,null,null,null,null,"2022-12-31"]
[null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,"End of charge",null,null,null,null,null,null,"2039-12-31"]
[]
[null,"Curtailment or Gate 2 at P50"]
[null,"Charge"]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I248,K248,M248,N248)","v":"2015-12-31"},null,"2015-12-31"]
[null,"Charge",null,null,null,null,5.7000000000000002E-2]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I250,K250,M250,N250)","v":"2016-12-31"},null,"2016-12-31"]
[null,"Charge",null,null,null,null,0.02]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I252,K252,M252,N252)","v":"2017-12-31"},null,"2017-12-31"]
[null,"Charge",null,null,null,null,3.2000000000000001E-2]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I254,K254,M254,N254)","v":"2018-12-31"},null,"2018-12-31"]
[null,"Charge",null,null,null,null,3.2000000000000001E-2]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I256,K256,M256,N256)","v":"2019-12-31"},null,"2019-12-31"]
[null,"Charge",null,null,null,null,3.6999999999999998E-2]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I258,K258,M258,N258)","v":"2020-12-31"},null,"2020-12-31"]
[null,"Charge",null,null,null,null,0.04]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I260,K260,M260,N260)","v":"2021-12-31"},null,"2021-12-31"]
[null,"Charge",null,null,null,null,0.04]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I262,K262,M262,N262)","v":"2024-12-31"},null,"2024-12-31"]
[null,"Charge",null,null,null,null,0.04]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I264,K264,M264,N264)","v":"2039-12-31"},null,"2039-12-31"]
[]
[null,"Curtailment for Gate 2  at Applicable rate"]
[null,"Charge",null,null,null,null,0.05,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I227,'Cap Exp and Op Exp Assumptions'!K227)","v":4.9500000000000002E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K247)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M227,'Cap Exp and Op Exp Assumptions'!M247)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N227,'Cap Exp and Op Exp Assumptions'!N247)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I268,K268,M268,N268)","v":"2015-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!I248)","v":"2015-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K248)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M228,'Cap Exp and Op Exp Assumptions'!M248)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N228,'Cap Exp and Op Exp Assumptions'!N248)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,0.06,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I228,'Cap Exp and Op Exp Assumptions'!K228)","v":5.7000000000000002E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K229,'Cap Exp and Op Exp Assumptions'!K249)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M229,'Cap Exp and Op Exp Assumptions'!M249)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N229,'Cap Exp and Op Exp Assumptions'!N249)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I270,K270,M270,N270)","v":"2016-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!E228,'Cap Exp and Op Exp Assumptions'!I250)","v":"2016-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K230,'Cap Exp and Op Exp Assumptions'!K250)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M230,'Cap Exp and Op Exp Assumptions'!M250)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N230,'Cap Exp and Op Exp Assumptions'!N250)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,0.02,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!G229,'Cap Exp and Op Exp Assumptions'!I229)","v":0.02},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K251)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M231,'Cap Exp and Op Exp Assumptions'!M251)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N231,'Cap Exp and Op Exp Assumptions'!N251)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I272,K272,M272,N272)","v":"2017-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!E229,'Cap Exp and Op Exp Assumptions'!I252)","v":"2017-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K232,'Cap Exp and Op Exp Assumptions'!K252)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M232,'Cap Exp and Op Exp Assumptions'!M252)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N232,'Cap Exp and Op Exp Assumptions'!N252)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,3.2000000000000001E-2,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!G230,'Cap Exp and Op Exp Assumptions'!I230)","v":3.15E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K253)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M233,'Cap Exp and Op Exp Assumptions'!M253)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N233,'Cap Exp and Op Exp Assumptions'!N253)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I274,K274,M274,N274)","v":"2018-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I234,'Cap Exp and Op Exp Assumptions'!I254)","v":"2018-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K234,'Cap Exp and Op Exp Assumptions'!K254)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M234,'Cap Exp and Op Exp Assumptions'!M254)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N234,'Cap Exp and Op Exp Assumptions'!N254)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,3.2000000000000001E-2,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I235,'Cap Exp and Op Exp Assumptions'!K235)","v":3.15E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K255)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M235,'Cap Exp and Op Exp Assumptions'!M255)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N235,'Cap Exp and Op Exp Assumptions'!N255)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I276,K276,M276,N276)","v":"2019-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I236,'Cap Exp and Op Exp Assumptions'!I256)","v":"2019-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K236,'Cap Exp and Op Exp Assumptions'!K256)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M236,'Cap Exp and Op Exp Assumptions'!M256)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N236,'Cap Exp and Op Exp Assumptions'!N256)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I237,'Cap Exp and Op Exp Assumptions'!K237)","v":3.6499999999999998E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K257)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M237,'Cap Exp and Op Exp Assumptions'!M257)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N237,'Cap Exp and Op Exp Assumptions'!N257)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I278,K278,M278,N278)","v":"2020-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I238,'Cap Exp and Op Exp Assumptions'!I258)","v":"2020-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K238,'Cap Exp and Op Exp Assumptions'!K258)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M238,'Cap Exp and Op Exp Assumptions'!M258)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N238,'Cap Exp and Op Exp Assumptions'!N258)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,0.04,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I239,'Cap Exp and Op Exp Assumptions'!K239)","v":3.6499999999999998E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K259)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M239,'Cap Exp and Op Exp Assumptions'!M259)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N239,'Cap Exp and Op Exp Assumptions'!N259)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I280,K280,M280,N280)","v":"2021-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I240,'Cap Exp and Op Exp Assumptions'!I260)","v":"2021-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K240,'Cap Exp and Op Exp Assumptions'!K260)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M240,'Cap Exp and Op Exp Assumptions'!M260)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N240,'Cap Exp and Op Exp Assumptions'!N260)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I241,'Cap Exp and Op Exp Assumptions'!K241)","v":3.6499999999999998E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K261)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M241,'Cap Exp and Op Exp Assumptions'!M261)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N241,'Cap Exp and Op Exp Assumptions'!N261)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I282,K282,M282,N282)","v":"2024-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I242,'Cap Exp and Op Exp Assumptions'!I262)","v":"2024-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K242,'Cap Exp and Op Exp Assumptions'!K262)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M242,'Cap Exp and Op Exp Assumptions'!M262)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N242,'Cap Exp and Op Exp Assumptions'!N262)","v":"00:00:00"}]
[null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I243,'Cap Exp and Op Exp Assumptions'!K243)","v":3.6499999999999998E-2},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!#REF!,'Cap Exp and Op Exp Assumptions'!K263)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M243,'Cap Exp and Op Exp Assumptions'!M263)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N243,'Cap Exp and Op Exp Assumptions'!N263)","v":0}]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I284,K284,M284,N284)","v":"2039-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I244,'Cap Exp and Op Exp Assumptions'!I264)","v":"2039-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K244,'Cap Exp and Op Exp Assumptions'!K264)","v":"00:00:00"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M244,'Cap Exp and Op Exp Assumptions'!M264)","v":"00:00:00"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N244,'Cap Exp and Op Exp Assumptions'!N264)","v":"00:00:00"}]
[]
[null,"Curtailment for Gate 3 at P90"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I288,K288,M288,N288)","v":"2014-12-31"},null,"2014-12-31",null,"2014-12-31",null,"2014-12-31","2014-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I290,K290,M290,N290)","v":"2015-12-31"},null,"2015-12-31",null,"2015-12-31",null,"2015-12-31","2015-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I292,K292,M292,N292)","v":"2016-12-31"},null,"2016-12-31",null,"2016-12-31",null,"2016-12-31","2016-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I294,K294,M294,N294)","v":"2017-12-31"},null,"2017-12-31",null,"2017-12-31",null,"2017-12-31","2017-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I296,K296,M296,N296)","v":"2018-12-31"},null,"2018-12-31",null,"2018-12-31",null,"2018-12-31","2018-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I298,K298,M298,N298)","v":"2019-12-31"},null,"2019-12-31",null,"2019-12-31",null,"2019-12-31","2019-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I300,K300,M300,N300)","v":"2020-12-31"},null,"2020-12-31",null,"2020-12-31",null,"2020-12-31","2020-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I302,K302,M302,N302)","v":"2021-12-31"},null,"2021-12-31",null,"2021-12-31",null,"2021-12-31","2021-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I304,K304,M304,N304)","v":"2027-12-31"},null,"2027-12-31",null,"2027-12-31",null,"2027-12-31","2027-12-31"]
[]
[null,"Curtailment for Gate 3 at P50"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I308,K308,M308,N308)","v":"2014-12-31"},null,"2014-12-31",null,"2014-12-31",null,"2014-12-31","2014-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I310,K310,M310,N310)","v":"2015-12-31"},null,"2015-12-31",null,"2015-12-31",null,"2015-12-31","2015-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I312,K312,M312,N312)","v":"2016-12-31"},null,"2016-12-31",null,"2016-12-31",null,"2016-12-31","2016-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I314,K314,M314,N314)","v":"2017-12-31"},null,"2017-12-31",null,"2017-12-31",null,"2017-12-31","2017-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I316,K316,M316,N316)","v":"2018-12-31"},null,"2018-12-31",null,"2018-12-31",null,"2018-12-31","2018-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I318,K318,M318,N318)","v":"2019-12-31"},null,"2019-12-31",null,"2019-12-31",null,"2019-12-31","2019-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I320,K320,M320,N320)","v":"2020-12-31"},null,"2020-12-31",null,"2020-12-31",null,"2020-12-31","2020-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I322,K322,M322,N322)","v":"2021-12-31"},null,"2021-12-31",null,"2021-12-31",null,"2021-12-31","2021-12-31"]
[null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,"End of charge",null,null,null,null,{"$f":"CHOOSE($G$1,I324,K324,M324,N324)","v":"2027-12-31"},null,"2027-12-31",null,"2027-12-31",null,"2027-12-31","2027-12-31"]
[]
[null,"Curtailment for Gate 3 at Applicable rate"]
[null,"Charge",null,null,null,null,{"$f":"CHOOSE($G$1,I327,K327,M327,N327)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I287,'Cap Exp and Op Exp Assumptions'!I307)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K287,'Cap Exp and Op Exp Assumptions'!K307)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M287,'Cap Exp and Op Exp Assumptions'!M307)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N287,'Cap Exp and Op Exp Assumptions'!N307)","v":0}]
[null,"End of charge",null,null,null,null,"2014-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I288,'Cap Exp and Op Exp Assumptions'!I308)","v":"2014-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K288,'Cap Exp and Op Exp Assumptions'!K308)","v":"2014-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M288,'Cap Exp and Op Exp Assumptions'!M308)","v":"2014-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N288,'Cap Exp and Op Exp Assumptions'!N308)","v":"2014-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I289,'Cap Exp and Op Exp Assumptions'!I309)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K289,'Cap Exp and Op Exp Assumptions'!K309)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M289,'Cap Exp and Op Exp Assumptions'!M309)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N289,'Cap Exp and Op Exp Assumptions'!N309)","v":0}]
[null,"End of charge",null,null,null,null,"2015-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I290,'Cap Exp and Op Exp Assumptions'!I310)","v":"2015-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K290,'Cap Exp and Op Exp Assumptions'!K310)","v":"2015-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M290,'Cap Exp and Op Exp Assumptions'!M310)","v":"2015-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N290,'Cap Exp and Op Exp Assumptions'!N310)","v":"2015-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I291,'Cap Exp and Op Exp Assumptions'!I311)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K291,'Cap Exp and Op Exp Assumptions'!K311)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M291,'Cap Exp and Op Exp Assumptions'!M311)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N291,'Cap Exp and Op Exp Assumptions'!N311)","v":0}]
[null,"End of charge",null,null,null,null,"2016-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I292,'Cap Exp and Op Exp Assumptions'!I312)","v":"2016-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K292,'Cap Exp and Op Exp Assumptions'!K312)","v":"2016-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M292,'Cap Exp and Op Exp Assumptions'!M312)","v":"2016-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N292,'Cap Exp and Op Exp Assumptions'!N312)","v":"2016-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I293,'Cap Exp and Op Exp Assumptions'!I313)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K293,'Cap Exp and Op Exp Assumptions'!K313)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M293,'Cap Exp and Op Exp Assumptions'!M313)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N293,'Cap Exp and Op Exp Assumptions'!N313)","v":0}]
[null,"End of charge",null,null,null,null,"2017-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I294,'Cap Exp and Op Exp Assumptions'!I314)","v":"2017-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K294,'Cap Exp and Op Exp Assumptions'!K314)","v":"2017-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M294,'Cap Exp and Op Exp Assumptions'!M314)","v":"2017-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N294,'Cap Exp and Op Exp Assumptions'!N314)","v":"2017-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I295,'Cap Exp and Op Exp Assumptions'!I315)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K295,'Cap Exp and Op Exp Assumptions'!K315)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M295,'Cap Exp and Op Exp Assumptions'!M315)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N295,'Cap Exp and Op Exp Assumptions'!N315)","v":0}]
[null,"End of charge",null,null,null,null,"2018-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I296,'Cap Exp and Op Exp Assumptions'!I316)","v":"2018-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K296,'Cap Exp and Op Exp Assumptions'!K316)","v":"2018-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M296,'Cap Exp and Op Exp Assumptions'!M316)","v":"2018-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N296,'Cap Exp and Op Exp Assumptions'!N316)","v":"2018-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I297,'Cap Exp and Op Exp Assumptions'!I317)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K297,'Cap Exp and Op Exp Assumptions'!K317)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M297,'Cap Exp and Op Exp Assumptions'!M317)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N297,'Cap Exp and Op Exp Assumptions'!N317)","v":0}]
[null,"End of charge",null,null,null,null,"2019-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I298,'Cap Exp and Op Exp Assumptions'!I318)","v":"2019-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K298,'Cap Exp and Op Exp Assumptions'!K318)","v":"2019-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M298,'Cap Exp and Op Exp Assumptions'!M318)","v":"2019-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N298,'Cap Exp and Op Exp Assumptions'!N318)","v":"2019-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I299,'Cap Exp and Op Exp Assumptions'!I319)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K299,'Cap Exp and Op Exp Assumptions'!K319)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M299,'Cap Exp and Op Exp Assumptions'!M319)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N299,'Cap Exp and Op Exp Assumptions'!N319)","v":0}]
[null,"End of charge",null,null,null,null,"2020-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I300,'Cap Exp and Op Exp Assumptions'!I320)","v":"2020-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K300,'Cap Exp and Op Exp Assumptions'!K320)","v":"2020-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M300,'Cap Exp and Op Exp Assumptions'!M320)","v":"2020-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N300,'Cap Exp and Op Exp Assumptions'!N320)","v":"2020-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I301,'Cap Exp and Op Exp Assumptions'!I321)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K301,'Cap Exp and Op Exp Assumptions'!K321)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M301,'Cap Exp and Op Exp Assumptions'!M321)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N301,'Cap Exp and Op Exp Assumptions'!N321)","v":0}]
[null,"End of charge",null,null,null,null,"2021-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I302,'Cap Exp and Op Exp Assumptions'!I322)","v":"2021-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K302,'Cap Exp and Op Exp Assumptions'!K322)","v":"2021-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M302,'Cap Exp and Op Exp Assumptions'!M322)","v":"2021-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N302,'Cap Exp and Op Exp Assumptions'!N322)","v":"2021-12-31"}]
[null,"Charge",null,null,null,null,0,null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I303,'Cap Exp and Op Exp Assumptions'!I323)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K303,'Cap Exp and Op Exp Assumptions'!K323)","v":0},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M303,'Cap Exp and Op Exp Assumptions'!M323)","v":0},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N303,'Cap Exp and Op Exp Assumptions'!N323)","v":0}]
[null,"End of charge",null,null,null,null,"2027-12-31",null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!I304,'Cap Exp and Op Exp Assumptions'!I324)","v":"2027-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!K304,'Cap Exp and Op Exp Assumptions'!K324)","v":"2027-12-31"},null,{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!M304,'Cap Exp and Op Exp Assumptions'!M324)","v":"2027-12-31"},{"$f":"IF('Cockpit Page'!$D$38=3,'Cap Exp and Op Exp Assumptions'!N304,'Cap Exp and Op Exp Assumptions'!N324)","v":"2027-12-31"}]

{"sheet":"Tax Assumptions","index":5,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"  "]
["Profits Tax",null,null,null,null,null,null,{"$f":"'Value and Re-finance'!H1","v":"        Computed DSCR Test   "}]
[null,"Tax Charge",null,0.125]
[null,"Capital Allowance applied for no. Years",null,8]
[null,"Claim from operation start date",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"}]
[null,"End of Claim",null,{"$f":"EDATE(D5,'Timing, Infl, Rev Assumptions'!$G$76*$D$4)-1","v":"2025-05-31"}]
[]
["VAT"]
[null,"Vat on turbines",null,0.21,0.21]
[null,"Vat rate (average vat rate on other costs excluding vat on share consideration)",null,0.15,0.15]
[null,"No. of months delay for vat receipts ",null,2]
[]
["Fixed Assets"]
[null,"Start of depreciation ",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"}]
[null,"Depreciation Period",null,20]
[null,"End of depreciation land & building",null,{"$f":"EDATE(D14,D15*12)-1","v":"2037-05-31"}]
[null,"no of period semi annual",null,{"$f":"D15*2","v":40}]
[]
[null,"% of Fixed assets allowable for capital allowance",null,1]
[null,"Tax rate on deposits",null,0.25]
[null,"Tax paid in advance",null,0]
[null,"1st tax payment (no of month)",null,6]
[null,"2nd tax payment (no of month)",null,11]
[null,"Final tax payment (no of month)",null,9]
[]
[null,"Total tax amount paid by 1st installment tax ",null,0.5]
[null,"Total tax amount paid by 2nd installment tax ",null,0.9]
[null,"Total tax amount paid by final installment  ",null,1]

{"sheet":"Finance and Value Assumptions","index":6,"n_rows":112,"n_cols":14,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Integrity!E15","v":"        Computed DSCR Test   "},"Equity IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E410","v":0.20842720866203313},"SD%",{"$f":"'Debt and Cash Waterfall (SA)'!R138","v":0.85214190045109517}]
["Senior Debt A"]
[null,"Debt Size"]
[null,null,null,"Target DSCR ",134,{"$f":"E4/100","v":1.34}]
[null,null,null,"Target Debt:Capital Ratio",70,{"$f":"E5/100","v":0.7}]
[null,null,null,"Apply Scuplting",null,false]
[]
[null,"Debt Draws"]
[null,null,null,"Interest Capitalised (Rolled up to Debt)",null,true]
[null,null,null,"Start of Drawdown (Financial Close Date)",null,{"$f":"'Timing, Infl, Rev Assumptions'!G4","v":"2015-10-01"}]
[null,null,null,"Draw Code (1-Pro-Rata; 2-Equity First; 3-Debt First)",null,2,null,null,null,null,null,null,null,"Pro-Rata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity First"]
[null,"Debt Repayment"]
[null,null,null,"Repayment period ",null,17]
[null,null,null,"Start of Repayment (Construction Start Date)",null,{"$f":"'Timing, Infl, Rev Assumptions'!$G$6","v":"2017-06-01"},null,null,null,null,null,null,null,"Equal Installment"]
[null,null,null,"End of Repayment",null,{"$f":"EDATE(F15,F14*12)","v":"2034-06-01"},null,null,null,null,null,null,null,"Annuity"]
[null,null,null,"Repayment Style (1 - Level; 2 - Annuity; 3 - Sculpted)",null,3,null,null,null,null,null,null,null,"Sculpted"]
[]
[null,"Interest and Fees"]
[null,null,null,"Base rate",null,1.55E-2,1.55E-2]
[null,null,null,"18 year fixed rate swap spread ",null,0]
[null,null,null,"Hedge percentage",null,1,null,"Norm"]
[null,null,null,"Construction Phase",null,{"$f":"F10","v":"2015-10-01"},1.7500000000000002E-2,"BBB credit spread ",null,1.7500000000000002E-2]
[null,null,null,"Initial margin (annual)",null,{"$f":"F15","v":"2017-06-01"},0.02,null,null,0.02]
[null,null,null,"Years 5-10 margin(annual)",24,{"$f":"EDATE(F24,E25)","v":"2019-06-01"},2.2499999999999999E-2,null,null,2.2499999999999999E-2]
[null,null,null,"Years 11-15 margin(annual)",36,{"$f":"EDATE(F25,E26)","v":"2022-06-01"},2.5000000000000001E-2,"Higher margin here to protect bank on the downside",null,2.5000000000000001E-2]
[]
[null,null,null,"Arrangement Fee (Upfront Fee)",null,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Commitment Fee annual",null,7.4999999999999997E-3,7.4999999999999997E-3,"Fee for the amount you dont borrow, on the undrawn debt"]
[null,null,null,"Fee Amortisation Period","Years",{"$f":"'Tax Assumptions'!D4","v":8}]
[]
[null,"Credit Enhancements",null,null,null,0.05]
[null,null,null,"DSRA Months","Months",0,null,"The amount of months of the annual Debt repayment needed to be retained"]
[null,null,null,"DSRA Interest Rate","%",0]
[null,null,null,"DRSA Funded with LOC",null,false,null,"Cash trap covenants - PV of CF/PV of Debt. Projection of the life of the project to project future CF's"]
[null,null,null,"Cash Trap/Dividend Lockup Covenant","DSCR X",1.1499999999999999,null,"You cannot pay a dividend on this"]
[null,null,null,"Cash Sweep",null,0,null,"How much of the extra cashflow and pay off the debt / this is a % of CF after debt service"]
[]
[null,null,null,"Interest charge semi annual",null,0]
[]
["Subordinated Debt"]
[null,null,"Debt Sizing"]
[null,null,null,"Sub-debt %",null,{"$f":"G43/100","v":0.01},1]
[null,null,"Repayments"]
[null,null,null,"Number of years before sub detb paid",null,{"$f":"F14","v":17}]
[null,null,null,"Start of Repayment",null,{"$f":"EDATE('Timing, Infl, Rev Assumptions'!$G$6,F45*'Timing, Infl, Rev Assumptions'!G76)","v":"2034-06-01"}]
[null,null,null,"No of years for repayment",null,3]
[null,null,null,"End of Repayment",null,{"$f":"EDATE(F46,F47*'Timing, Infl, Rev Assumptions'!$G$76)-1","v":"2037-05-31"}]
[null,null,"Interest and Fees"]
[null,null,null,"Annual Coupon Rate - Construction",null,{"$f":"G50/100","v":7.0000000000000007E-2},7]
[null,null,null,"Annual Coupon Rate - Operations",null,7.0000000000000007E-2]
[null,null,null,"Sub Interest Tax Deductible",null,true]
[]
["Development Fee"]
[null,null,"Development Fee Amount",null,null,{"$f":"G55*100000","v":1600000},16]
[null,null,"Percent of Construction",null,null,{"$f":"F55/'Debt and Cash Waterfall (SA)'!G127","v":5.622723566785378E-2}]
[null,null,"Development Fee Date",null,null,{"$f":"F24","v":"2017-06-01"}]
[]
["MRA"]
[null,null,null,"MRA required balance ",null,0]
[null,null,null,"MRA required balance post yr 5",null,0]
[null,null,null,"Length of period in mths",null,6]
[null,null,null,"% of semi annual period",null,{"$f":"F62/'Timing, Infl, Rev Assumptions'!G11","v":1}]
[null,null,null,"Number of periods",null,4]
[null,null,null,"% of MRA balance built per period",null,0.25]
[null,null,null,"Start of 1st period of MRA balance build up",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"}]
[null,null,null,"End of final period of MRA balance build up",null,{"$f":"EDATE(F66,F62*F64)-1","v":"2019-05-31"}]
[null,null,null,"Period post MRA build up",null,{"$f":"EDATE(F67+1,3)","v":"2019-09-01"}]
[null,null,null,"End of MRA",null,{"$f":"F16","v":"2034-06-01"}]
[]
["VAT"]
[null,null,null,"Interest rate on facilty",null,0.03,null,"Low Risk - this should be low"]
[null,null,null,"Arrangement fee",null,0]
[null,null,null,"Commitment fee",null,0]
[]
[null,null,null,"Interest Capitalised",null,false]
[]
["Discount Rate (Return a Buyer Requires to invest in this project)",null,null,null,null,"Start Date","Discount Rate - Equity","Discount Rate - Project"]
[null,null,null,"Pre-construction",null,{"$f":"'Timing, Infl, Rev Assumptions'!G4","v":"2015-10-01"},{"$f":"J79/100","v":0.17},{"$f":"G79-3%","v":0.14000000000000001},null,17]
[null,null,null,"Post-Construction",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},{"$f":"J80/100","v":0.13},{"$f":"G80-2%","v":0.11},null,13]
[null,null,null,"Initial Operations (Yrs 1 -3)",3,{"$f":"EDATE(F80,E81*12)","v":"2020-06-01"},0.11,{"$f":"G81-2%","v":0.09},null,11]
[null,null,null,"Initial Operations Mature",2,{"$f":"EDATE(F81,E82*12)","v":"2022-06-01"},0.09,6.9999999999999993E-2,null,9]
[]
[null,null,null,"Risk Free Rate",null,3.5000000000000003E-2]
[]
[null,null,null,"COD Month",null,{"$f":"MONTH('Timing, Infl, Rev Assumptions'!G6)","v":6}]
[null,null,null,"Assumed Sale Date",null,{"$f":"DATE(H87,F86,1)","v":"2024-06-01"},null,2024]
[]
["Refinancing"]
[null,null,null,"Include Re-Financing",null,false]
[null,null,null,"Assumed Date of Refinancing",null,{"$f":"DATE(H91,F86,1)","v":"2019-06-01"},null,2019]
[null,null,null,"Assumed DSCR on Refinancing",null,{"$f":"H92/100","v":1.29},null,129]
[null,null,null,"Assumed Term (Tail)",null,{"$f":"H93","v":3},null,3]
[null,null,null,"Assumed Interest Rate",null,{"$f":"H94/1000","v":4.1000000000000002E-2},null,41]
[null,null,null,"End of Operations",null,{"$f":"'Timing, Infl, Rev Assumptions'!G7+1","v":"2042-06-01"}]
[null,null,null,"Date of Repayment",null,{"$f":"EDATE(F95,-F93*12)","v":"2039-06-01"}]
[null,null,null,"Tenor for Re-financing",null,{"$f":"DAYS360(F91,F95)/360","v":23}]
[null,null,null,"Fee on New Debt",null,1.4999999999999999E-2]
[null,null,null,"Breakage Fee",null,0.01]
[]
["LCOE Rates"]
[null,null,null,"Discount Rate",null,0.1]
[null,null,null,"Inflation Rate",null,{"$f":"AVERAGE('Timing, Infl, Rev Assumptions'!60:60)","v":2.6402685810125323E-2}]
[null,null,null,"Real",null,{"$f":"(1+F102)/(1+F103)-1","v":7.1704132507979024E-2}]
[null,null,null,"Periodic",null,{"$f":"(1+F104)^(1/'Timing, Infl, Rev Assumptions'!G12)-1","v":3.5231439103343254E-2}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Structuring"]
[null,null,null,null,null,null,null,"Risk Analysis"]

{"sheet":"S-Curve Assumptions","index":7,"n_rows":82,"n_cols":126,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["Year",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G3","v":"2015-01-01"},null,null,{"$f":"D1","v":"2015-01-01"},{"$f":"G2+1","v":"2015-02-01"},{"$f":"H2+1","v":"2015-03-01"},"2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01",{"$f":"BE2+1","v":"2019-04-01"},"2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01",{"$f":"CK2+1","v":"2021-12-01"},"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
["Last day of Period",null,null,null,null,null,{"$f":"EOMONTH(G1,0)","v":"2015-01-31"},{"$f":"EOMONTH(H1,0)","v":"2015-02-28"},{"$f":"EOMONTH(I1,0)","v":"2015-03-31"},"2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31",{"$f":"EOMONTH(AL1,0)","v":"2017-08-31"},"2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31",{"$f":"EOMONTH(BF1,0)","v":"2019-04-30"},"2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30",{"$f":"EOMONTH(CL1,0)","v":"2021-12-31"},"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31",{"$f":"EOMONTH(DR1,0)","v":"2024-08-31"},{"$f":"EOMONTH(DS1,0)","v":"2024-09-30"},{"$f":"EOMONTH(DT1,0)","v":"2024-10-31"},{"$f":"EOMONTH(DU1,0)","v":"2024-11-30"},{"$f":"EOMONTH(DV1,0)","v":"2024-12-31"}]
[null,"Semi annual mutiple",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,1,1,1,1,1,1,1.5,1.5,1.5,1.5,1.5,1.5,2,2,2,2,2,2,2.5,2.5,2.5,2.5,2.5,2.5,3,3,3,3,3,3,3.5,3.5,3.5,3.5,3.5,3.5,4,4,4,4,4,4,4.5,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5,5.5,5.5,5.5,5.5,5.5,5.5,6,6,6,6,6,6,6.5,6.5,6.5,6.5,6.5,6.5,7,7,7,7,7,7,7.5,7.5,7.5,7.5,7.5,7.5,8,8,8,8,8,8,8.5,8.5,8.5,8.5,8.5,8.5,9,9,9,9,9,9,9.5,9.5,9.5,9.5,9.5,9.5,10,10,10,10,10,10]
[null,"Period",null,null,null,null,1,{"$f":"G4+1","v":2},{"$f":"H4+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AK4+1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BE4+1","v":52},53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,{"$f":"CK4+1","v":84},85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120]
[null,"Construction Switch",null,{"$f":"'Timing, Infl, Rev Assumptions'!G3","v":"2015-01-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},null,{"$f":"AND(G1>=$D5,G1<$E5)","v":true},{"$f":"AND(H1>=$D5,H1<$E5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT1>=$D5,BT1<$E5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"End of Construction",null,{"$f":"EDATE(E5,-1)","v":"2017-05-01"},null,null,{"$f":"$D6=G1","v":false},{"$f":"$D6=H1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$D6=BT1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Base Construction Costs",null,null,null,"Total"]
[null,"Sensitivity Factor",null,null,{"$f":"'Cockpit Page'!E38","v":1}]
[]
[]
[null,"Development costs ",null,{"$f":"SUM(G12:BN12)","v":0.99999999999999967},{"$f":"'Cap Exp and Op Exp Assumptions'!G11*'Cockpit Page'!$E$38","v":2536094},null,0,0,0,0,0,0,0,0,0,0,0,0.15,7.0000000000000007E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,{"$f":"SUM(G13:BN13)","v":0.99999999999999989},{"$f":"'Cap Exp and Op Exp Assumptions'!G13*'Cockpit Page'!$E$38","v":11285000},null,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0,0,0,0.1,0,0.1,0.05,0.05,0.05,0.15,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G15*'Cockpit Page'!$E$38","v":200000},null,0,0,0,0,0,0,0,0,0,0,0,0.2,0,0,0,0,0,0,0,0,0,0,0,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Cost",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G16*'Cockpit Page'!$E$38","v":2599122},null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,{"$f":"SUM(G16:BN16)","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!G17*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G18*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G19*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G20*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G21*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G22*'Cockpit Page'!$E$38","v":1635000},null,0,0,0,0,0,0,0,0,0,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G23*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G24*'Cockpit Page'!$E$38","v":422850},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G25*'Cockpit Page'!$E$38","v":1670000},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.3,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!G26*'Cockpit Page'!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G27*'Cockpit Page'!$E$38","v":2234000},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,1,{"$f":"'Cap Exp and Op Exp Assumptions'!G28*'Cockpit Page'!$E$38","v":3118807},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",0.05,1.0000000000000002,{"$f":"(SUM(E16:E27)+SUM(E12:E14))*$C$28","v":1155087.55},null,0,0,0,0,0,0,0,0,0,0,0,0,8.3699999999999997E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition fee ",null,0,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$6*$E$82","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",null,null,{"$f":"SUM(E12:E29)","v":26855960.550000001}]
[]
["VAT Costs"]
[null,"Development costs ",null,null,{"$f":"SUM(G34:DV34)","v":2536093.9999999995},null,{"$f":"$E$12*G$12","v":0},{"$f":"$E$12*H$12","v":0},0,0,0,0,0,0,0,0,0,380414.1,177526.58000000002,177526.58000000002,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,180062.67399999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$12*BT$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,null,{"$f":"SUM(G35:DV35)","v":11285000},null,{"$f":"$E$13*G$13","v":0},{"$f":"$E$13*H$13","v":0},0,0,0,0,0,0,0,0,0,0,1692750,0,0,0,1128500,0,1128500,564250,564250,564250,1692750,3949749.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$13*BT$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,null,200000,null,{"$f":"$E$14*G14","v":0},{"$f":"$E$14*H14","v":0},0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$14*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADDITIONAL PLANNING COSTS SUMMARY",null,null,2599122,null,{"$f":"$E$15*G15","v":0},{"$f":"$E$15*H15","v":0},0,0,0,0,0,0,0,2599122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$15*BT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,null,0,null,{"$f":"$E$16*G$16","v":0},{"$f":"$E$16*H$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$16*BT$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,null,0,null,{"$f":"$E$17*G17","v":0},{"$f":"$E$17*H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$17*BT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,null,0,null,{"$f":"$E$18*G18","v":0},{"$f":"$E$18*H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$18*BT18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,null,0,null,{"$f":"$E$19*G19","v":0},{"$f":"$E$19*H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$19*BT19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,null,0,null,{"$f":"$E$20*G20","v":0},{"$f":"$E$20*H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$20*BT20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,null,1635000,null,{"$f":"$E$21*G21","v":0},{"$f":"$E$21*H21","v":0},0,0,0,0,0,0,0,0,0,1144500,0,0,0,0,0,0,0,0,0,0,0,490500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,null,0,null,{"$f":"$E$22*G22","v":0},{"$f":"$E$22*H22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$22*BT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,null,422850,null,{"$f":"$E$23*G23","v":0},{"$f":"$E$23*H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211425,0,0,211425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$23*BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,null,1670000,null,{"$f":"$E$24*G24","v":0},{"$f":"$E$24*H24","v":0},0,0,0,0,0,0,0,0,0,0,0,167000,334000,334000,501000,334000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*BT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,null,0,null,{"$f":"$E$25*G25","v":0},{"$f":"$E$25*H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$25*BT25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,null,2234000,null,{"$f":"$E$26*G26","v":0},{"$f":"$E$26*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,2234000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26*BT26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,null,3118807,null,{"$f":"$E$27*G27","v":0},{"$f":"$E$27*H27","v":0},0,0,0,0,0,0,0,0,0,0,0,3118807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*BT27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",null,null,1155087.5500000003,null,{"$f":"$E$28*G28","v":0},{"$f":"$E$28*H28","v":0},0,0,0,0,0,0,0,0,0,0,96680.827934999994,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,96218.792914999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$28*BT28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition fee ",null,null,0,null,{"$f":"$E$29*G29","v":0},{"$f":"$E$29*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",null,null,{"$f":"SUM(G53:DV53)","v":26855960.550000001},null,{"$f":"SUM(G34:G51)","v":0},{"$f":"SUM(H34:H51)","v":0},0,0,0,0,0,0,0,2599122,0,1564914.1,1966957.407935,5793552.3729149997,610281.466915,610281.466915,1905781.4669149998,610281.466915,1404781.4669149998,840531.466915,1051956.466915,840531.466915,1969031.4669149998,5087956.4669149993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF34:BF51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ34:BZ51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY34:CY51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP34:DP51)","v":0},0,0,0,0,0,{"$f":"SUM(DV34:DV51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M50)","v":0},{"$f":"SUM(N34:N50)","v":0},{"$f":"SUM(O34:O50)","v":0}]
["VAT"]
[]
[null,"Development costs ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},{"$f":"SUM(G57:DV57)","v":380414.10000000003},null,{"$f":"G34*$D57","v":0},{"$f":"H34*$D57","v":0},0,0,0,0,0,0,0,0,0,57062.114999999998,26628.987000000001,26628.987000000001,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,27009.401099999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT34*$D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,{"$f":"'Tax Assumptions'!$D$9","v":0.21},{"$f":"SUM(G58:DV58)","v":2369850},null,{"$f":"G35*$D58","v":0},0,0,0,0,0,0,0,0,0,0,0,355477.5,0,0,0,236985,0,236985,118492.5,118492.5,118492.5,355477.5,829447.49999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS35*$D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},30000,null,{"$f":"G36*$D59","v":0},0,0,0,0,0,0,0,0,0,0,6000,0,0,0,0,0,0,0,0,0,0,0,24000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36*$D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADDITIONAL PLANNING COSTS SUMMARY",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},389868.3,null,{"$f":"G37*$D60","v":0},0,0,0,0,0,0,0,0,389868.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS37*$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G38*$D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS38*$D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G39*$D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS39*$D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G40*$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40*$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G41*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS41*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G42*$D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42*$D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},245250,null,{"$f":"G43*$D66","v":0},0,0,0,0,0,0,0,0,0,0,171675,0,0,0,0,0,0,0,0,0,0,0,73575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43*$D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G44*$D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44*$D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},63427.5,null,{"$f":"G45*$D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31713.75,0,0,31713.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS45*$D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},250500,null,{"$f":"G46*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,25050,50100,50100,75150,50100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},0,null,{"$f":"G47*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS47*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},335100,null,{"$f":"G48*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,335100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS48*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},467821.05,null,{"$f":"G49*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,467821.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS49*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.15},173263.13250000004,null,{"$f":"G50*$D73","v":0},0,0,0,0,0,0,0,0,0,0,0,14502.124190249999,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,14432.81893725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS50*$D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Vat Cost",null,null,4705494.0824999996,null,{"$f":"SUM(G57:G74)","v":0},{"$f":"SUM(H57:H74)","v":0},0,0,0,0,null,null,null,389868.3,0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF57:BF74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ57:BZ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY57:CY74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP57:DP74)","v":0},0,0,0,0,0,{"$f":"SUM(DV57:DV74)","v":0}]
[]
[null,"VAT Refunds - Construction",null,{"$f":"-'Tax Assumptions'!D11","v":-2},{"$f":"SUM(G77:IV77)","v":4705494.0824999996},null,null,{"$f":"IF(H4>-$G$77,OFFSET(H75,0,$D$77))*H5","v":0},{"$f":"IF(I4>-$G$77,OFFSET(I75,0,$D$77))*I5","v":0},0,0,0,0,0,0,0,0,389868.3,0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU4>-$G$77,OFFSET(BU75,0,$D$77))*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAT Refunds - Beginning of Operation",null,null,{"$f":"E75-E77","v":0},null,null,{"$f":"$E$78*H6","v":0},{"$f":"$E$78*I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$78*BU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total VAT Refunds",null,null,{"$f":"SUM(H79:DV79)","v":4705494.0824999996},null,null,{"$f":"H77+H78","v":0},{"$f":"I77+I78","v":0},0,0,0,0,0,0,0,0,{"$f":"R77+R78","v":389868.3},0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU77+BU78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79-E77","v":0}]
[]
[null,"Price per MW",null,null,0]

{"sheet":"EBITDA","index":8,"n_rows":400,"n_cols":69,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Year",null,null,null,null,null,{"$f":"+'Time SA'!H1","v":"2015-01-01"},{"$f":"+'Time SA'!I1","v":"2015-07-01"},{"$f":"+'Time SA'!J1","v":"2016-01-01"},{"$f":"+'Time SA'!K1","v":"2016-07-01"},{"$f":"+'Time SA'!L1","v":"2017-01-01"},{"$f":"+'Time SA'!M1","v":"2017-07-01"},{"$f":"+'Time SA'!N1","v":"2018-01-01"},{"$f":"+'Time SA'!O1","v":"2018-07-01"},{"$f":"+'Time SA'!P1","v":"2019-01-01"},{"$f":"+'Time SA'!Q1","v":"2019-07-01"},{"$f":"+'Time SA'!R1","v":"2020-01-01"},{"$f":"+'Time SA'!S1","v":"2020-07-01"},{"$f":"+'Time SA'!T1","v":"2021-01-01"},{"$f":"+'Time SA'!U1","v":"2021-07-01"},{"$f":"+'Time SA'!V1","v":"2022-01-01"},{"$f":"+'Time SA'!W1","v":"2022-07-01"},{"$f":"+'Time SA'!X1","v":"2023-01-01"},{"$f":"+'Time SA'!Y1","v":"2023-07-01"},{"$f":"+'Time SA'!Z1","v":"2024-01-01"},{"$f":"+'Time SA'!AA1","v":"2024-07-01"},{"$f":"+'Time SA'!AB1","v":"2025-01-01"},{"$f":"+'Time SA'!AC1","v":"2025-07-01"},{"$f":"+'Time SA'!AD1","v":"2026-01-01"},{"$f":"+'Time SA'!AE1","v":"2026-07-01"},{"$f":"+'Time SA'!AF1","v":"2027-01-01"},{"$f":"+'Time SA'!AG1","v":"2027-07-01"},{"$f":"+'Time SA'!AH1","v":"2028-01-01"},{"$f":"+'Time SA'!AI1","v":"2028-07-01"},{"$f":"+'Time SA'!AJ1","v":"2029-01-01"},{"$f":"+'Time SA'!AK1","v":"2029-07-01"},{"$f":"+'Time SA'!AL1","v":"2030-01-01"},{"$f":"+'Time SA'!AM1","v":"2030-07-01"},{"$f":"+'Time SA'!AN1","v":"2031-01-01"},{"$f":"+'Time SA'!AO1","v":"2031-07-01"},{"$f":"+'Time SA'!AP1","v":"2032-01-01"},{"$f":"+'Time SA'!AQ1","v":"2032-07-01"},{"$f":"+'Time SA'!AR1","v":"2033-01-01"},{"$f":"+'Time SA'!AS1","v":"2033-07-01"},{"$f":"+'Time SA'!AT1","v":"2034-01-01"},{"$f":"+'Time SA'!AU1","v":"2034-07-01"},{"$f":"+'Time SA'!AV1","v":"2035-01-01"},{"$f":"+'Time SA'!AW1","v":"2035-07-01"},{"$f":"+'Time SA'!AX1","v":"2036-01-01"},{"$f":"+'Time SA'!AY1","v":"2036-07-01"},{"$f":"+'Time SA'!AZ1","v":"2037-01-01"},{"$f":"+'Time SA'!BA1","v":"2037-07-01"},{"$f":"+'Time SA'!BB1","v":"2038-01-01"},{"$f":"+'Time SA'!BC1","v":"2038-07-01"},{"$f":"+'Time SA'!BD1","v":"2039-01-01"},{"$f":"+'Time SA'!BE1","v":"2039-07-01"},{"$f":"+'Time SA'!BF1","v":"2040-01-01"},{"$f":"+'Time SA'!BG1","v":"2040-07-01"},{"$f":"+'Time SA'!BH1","v":"2041-01-01"},{"$f":"+'Time SA'!BI1","v":"2041-07-01"},{"$f":"+'Time SA'!BJ1","v":"2042-01-01"},{"$f":"+'Time SA'!BK1","v":"2042-07-01"},{"$f":"+'Time SA'!BL1","v":"2043-01-01"},{"$f":"+'Time SA'!BM1","v":"2043-07-01"},{"$f":"+'Time SA'!BN1","v":"2044-01-01"},{"$f":"+'Time SA'!BO1","v":"2044-07-01"}]
[null,null,null,"Last day of Period",null,null,null,null,null,{"$f":"+'Time SA'!H2","v":"2015-06-30"},{"$f":"+'Time SA'!I2","v":"2015-12-31"},{"$f":"+'Time SA'!J2","v":"2016-06-30"},{"$f":"+'Time SA'!K2","v":"2016-12-31"},{"$f":"+'Time SA'!L2","v":"2017-06-30"},{"$f":"+'Time SA'!M2","v":"2017-12-31"},{"$f":"+'Time SA'!N2","v":"2018-06-30"},{"$f":"+'Time SA'!O2","v":"2018-12-31"},{"$f":"+'Time SA'!P2","v":"2019-06-30"},{"$f":"+'Time SA'!Q2","v":"2019-12-31"},{"$f":"+'Time SA'!R2","v":"2020-06-30"},{"$f":"+'Time SA'!S2","v":"2020-12-31"},{"$f":"+'Time SA'!T2","v":"2021-06-30"},{"$f":"+'Time SA'!U2","v":"2021-12-31"},{"$f":"+'Time SA'!V2","v":"2022-06-30"},{"$f":"+'Time SA'!W2","v":"2022-12-31"},{"$f":"+'Time SA'!X2","v":"2023-06-30"},{"$f":"+'Time SA'!Y2","v":"2023-12-31"},{"$f":"+'Time SA'!Z2","v":"2024-06-30"},{"$f":"+'Time SA'!AA2","v":"2024-12-31"},{"$f":"+'Time SA'!AB2","v":"2025-06-30"},{"$f":"+'Time SA'!AC2","v":"2025-12-31"},{"$f":"+'Time SA'!AD2","v":"2026-06-30"},{"$f":"+'Time SA'!AE2","v":"2026-12-31"},{"$f":"+'Time SA'!AF2","v":"2027-06-30"},{"$f":"+'Time SA'!AG2","v":"2027-12-31"},{"$f":"+'Time SA'!AH2","v":"2028-06-30"},{"$f":"+'Time SA'!AI2","v":"2028-12-31"},{"$f":"+'Time SA'!AJ2","v":"2029-06-30"},{"$f":"+'Time SA'!AK2","v":"2029-12-31"},{"$f":"+'Time SA'!AL2","v":"2030-06-30"},{"$f":"+'Time SA'!AM2","v":"2030-12-31"},{"$f":"+'Time SA'!AN2","v":"2031-06-30"},{"$f":"+'Time SA'!AO2","v":"2031-12-31"},{"$f":"+'Time SA'!AP2","v":"2032-06-30"},{"$f":"+'Time SA'!AQ2","v":"2032-12-31"},{"$f":"+'Time SA'!AR2","v":"2033-06-30"},{"$f":"+'Time SA'!AS2","v":"2033-12-31"},{"$f":"+'Time SA'!AT2","v":"2034-06-30"},{"$f":"+'Time SA'!AU2","v":"2034-12-31"},{"$f":"+'Time SA'!AV2","v":"2035-06-30"},{"$f":"+'Time SA'!AW2","v":"2035-12-31"},{"$f":"+'Time SA'!AX2","v":"2036-06-30"},{"$f":"+'Time SA'!AY2","v":"2036-12-31"},{"$f":"+'Time SA'!AZ2","v":"2037-06-30"},{"$f":"+'Time SA'!BA2","v":"2037-12-31"},{"$f":"+'Time SA'!BB2","v":"2038-06-30"},{"$f":"+'Time SA'!BC2","v":"2038-12-31"},{"$f":"+'Time SA'!BD2","v":"2039-06-30"},{"$f":"+'Time SA'!BE2","v":"2039-12-31"},{"$f":"+'Time SA'!BF2","v":"2040-06-30"},{"$f":"+'Time SA'!BG2","v":"2040-12-31"},{"$f":"+'Time SA'!BH2","v":"2041-06-30"},{"$f":"+'Time SA'!BI2","v":"2041-12-31"},{"$f":"+'Time SA'!BJ2","v":"2042-06-30"},{"$f":"+'Time SA'!BK2","v":"2042-12-31"},{"$f":"+'Time SA'!BL2","v":"2043-06-30"},{"$f":"+'Time SA'!BM2","v":"2043-12-31"},{"$f":"+'Time SA'!BN2","v":"2044-06-30"},{"$f":"+'Time SA'!BO2","v":"2044-12-31"}]
[null,null,null,"Period",null,null,null,null,null,{"$f":"I4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AO4+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["Section 1: Dates and Switches"]
[null,null,null,"Operating Triggers"]
[null,null,null,null,"Operating Trigger",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G7","v":"2042-05-31"},null,{"$f":"AND(J2>=$G$7,J2<$H$7)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP2>=$G$7,AP2<$H$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[]
[]
[null,null,null,"Price timing triggers"]
[null,null,null,null,"PPA Trigger",null,{"$f":"G7","v":"2017-06-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G19","v":"2032-05-31"},null,{"$f":"AND(J$2>=$G11,J$2<=$H11)","v":false},{"$f":"AND(K$2>=$G11,K$2<=$H11)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"SEM Trigger",null,{"$f":"'Timing, Infl, Rev Assumptions'!G79","v":"2032-06-01"},{"$f":"H7","v":"2042-05-31"},null,{"$f":"AND(J$2>=$G12,J$2<=$H12)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,null,"% PPA Trigger (Horrible Formula)",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!H2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!I2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!J2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!K2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!L2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!M2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!N2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!O2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!P2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Q2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!R2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!S2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!T2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!U2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!V2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!W2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!X2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Y2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Z2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AA2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AB2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AC2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AD2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AE2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AF2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AG2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AH2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AI2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AJ2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AK2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AL2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AM2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AN2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AO2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AP2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0.83333333333333337},{"$f":"IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AQ2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AR2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AS2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AT2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AU2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AV2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AW2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AX2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AY2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AZ2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BA2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BB2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BC2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BD2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BE2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BF2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BG2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BH2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BI2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BJ2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BK2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BL2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BM2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BN2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$18),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BO2>'Timing, Infl, Rev Assumptions'!$G$19),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$19,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing, Infl, Rev Assumptions'!$G$18,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$19),1,0)))","v":0}]
[null,null,null,null,"% SEM Trigger",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0.83333333333333337},{"$f":"IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$79),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$80),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$80,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing, Infl, Rev Assumptions'!$G$79,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$80),1,0)))","v":0}]
[]
[null,null,null,"Inflation Indicies"]
[null,null,null,null,"Start of inflation",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G53","v":"2015-01-01"},null,{"$f":"J2=$H$17","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AP2=$H$17","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Period for applying inflation",null,null,{"$f":"H17","v":"2015-01-01"},null,{"$f":"J2>=$H$18","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AP2>=$H$18","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,true,1,null,"Annual Cost Inflation Rate",null,"Code",{"$f":"'Timing, Infl, Rev Assumptions'!F56","v":2},null,{"$f":"LOOKUP(J2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(K2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(L2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(M2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(N2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(O2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(P2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1014256577779999E-2},{"$f":"LOOKUP(Q2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1014256577779999E-2},{"$f":"LOOKUP(R2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1436798287109999E-2},{"$f":"LOOKUP(S2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1436798287109999E-2},{"$f":"LOOKUP(T2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.186779083063E-2},{"$f":"LOOKUP(U2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.186779083063E-2},{"$f":"LOOKUP(V2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2307403225019999E-2},{"$f":"LOOKUP(W2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2307403225019999E-2},{"$f":"LOOKUP(X2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2755807867299999E-2},{"$f":"LOOKUP(Y2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2755807867299999E-2},{"$f":"LOOKUP(Z2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AA2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AB2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.367970079225E-2},{"$f":"LOOKUP(AC2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.367970079225E-2},{"$f":"LOOKUP(AD2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.415555138587E-2},{"$f":"LOOKUP(AE2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.415555138587E-2},{"$f":"LOOKUP(AF2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AG2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AH2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AI2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AJ2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AK2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AL2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AM2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AN2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AO2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AP2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AQ2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AR2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.776391170979E-2},{"$f":"LOOKUP(AS2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.776391170979E-2},{"$f":"LOOKUP(AT2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AU2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AV2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.889013202998E-2},{"$f":"LOOKUP(AW2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.889013202998E-2},{"$f":"LOOKUP(AX2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AY2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AZ2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BA2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BB2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BC2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BD2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BE2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BF2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BG2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BH2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BI2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BJ2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BK2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BL2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BM2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BN2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BO2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BP2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BQ2,'Timing, Infl, Rev Assumptions'!$G$54:$BN$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2}]
[null,true,{"$f":"C20+B21","v":2},null,"Periodic Inflation Rate",null,null,null,null,{"$f":"(1+J20)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+K20)^(6/12)-1","v":1.024749442896411E-2},1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,1.406185537262461E-2,1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,true,{"$f":"C21+B22","v":3},null,"Inflation Index for Operating Costs",null,null,null,1,{"$f":"I22*(1+J21*J18)","v":1.0102474944289641},{"$f":"J22*(1+K21*K18)","v":1.0206},1.0310585928142006,1.0416243599999997,1.052298399826173,1.0630818218159996,1.0741936855167333,1.0854216959828147,1.0969939895811835,1.1086896619360509,1.1207464016412758,1.1329342555593505,1.1455009700418968,1.1582070768255506,1.1713109178957553,1.1845630145363402,1.1982328769952275,1.2120604897277194,1.2263271412360039,1.2407617194665796,1.2556579413635087,1.2707330029387749,1.2862937430377661,1.3020450319238499,1.3183075704175184,1.3347732279675744,1.3517773576925143,1.3689981088042518,1.3867863312466744,1.404805686848176,1.4234234254174729,1.4422879028722113,1.4617837351319218,1.4815430983238007,1.5019690090508382,1.5226765300999114,1.5440881872454664,1.5658009320170903,1.5882579878687195,1.6110371276757296,1.6346035477735084,1.6585146999365414,1.6832591225792777,1.7083727228072023,1.7343688523024217,1.7607605621880968,1.7880875993554481,1.8158387526555564,1.8440206043788088,1.8726398389728638,1.9017032446281341,1.9312177148878753,1.9611902502832648,1.9916279599938556,2.0225380635338022,2.0539278924642543,2.0858048921323298,2.118176623437074,2.1510507646228283,2.1844351131004314]
[]
[null,true,{"$f":"C22+B24","v":4},null,"Annual Inflation Rate Revenues",null,null,{"$f":"'Cockpit Page'!J38","v":2},null,{"$f":"LOOKUP(J2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(K2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(L2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(M2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(N2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(O2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.06E-2},{"$f":"LOOKUP(P2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.1014256577779999E-2},{"$f":"LOOKUP(Q2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.1014256577779999E-2},{"$f":"LOOKUP(R2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.1436798287109999E-2},{"$f":"LOOKUP(S2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.1436798287109999E-2},{"$f":"LOOKUP(T2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.186779083063E-2},{"$f":"LOOKUP(U2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.186779083063E-2},{"$f":"LOOKUP(V2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.2307403225019999E-2},{"$f":"LOOKUP(W2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.2307403225019999E-2},{"$f":"LOOKUP(X2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.2755807867299999E-2},{"$f":"LOOKUP(Y2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.2755807867299999E-2},{"$f":"LOOKUP(Z2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AA2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AB2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.367970079225E-2},{"$f":"LOOKUP(AC2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.367970079225E-2},{"$f":"LOOKUP(AD2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.415555138587E-2},{"$f":"LOOKUP(AE2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.415555138587E-2},{"$f":"LOOKUP(AF2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AG2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AH2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AI2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AJ2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AK2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AL2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AM2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AN2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AO2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AP2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AQ2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AR2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.776391170979E-2},{"$f":"LOOKUP(AS2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.776391170979E-2},{"$f":"LOOKUP(AT2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AU2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AV2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.889013202998E-2},{"$f":"LOOKUP(AW2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.889013202998E-2},{"$f":"LOOKUP(AX2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AY2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AZ2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BA2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BB2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BC2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BD2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BE2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BF2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BG2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BH2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BI2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BJ2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BK2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BL2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BM2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BN2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BO2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BP2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BQ2,'Timing, Infl, Rev Assumptions'!54:54,'Timing, Infl, Rev Assumptions'!66:66)","v":3.1280908744919997E-2}]
[null,true,5,null,"Periodic Inflation Rate",null,null,null,null,{"$f":"(1+J24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+K24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+L24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+M24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+N24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+O24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+P24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0452500901343642E-2},{"$f":"(1+Q24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0452500901343642E-2},{"$f":"(1+R24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0661564663023038E-2},{"$f":"(1+S24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0661564663023038E-2},{"$f":"(1+T24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0874765156708266E-2},{"$f":"(1+U24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.0874765156708266E-2},{"$f":"(1+V24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.109218334681028E-2},{"$f":"(1+W24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.109218334681028E-2},{"$f":"(1+X24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1313901747276534E-2},{"$f":"(1+Y24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1313901747276534E-2},{"$f":"(1+Z24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1540004449858587E-2},{"$f":"(1+AA24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1540004449858587E-2},{"$f":"(1+AB24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1770577152869111E-2},{"$f":"(1+AC24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.1770577152869111E-2},{"$f":"(1+AD24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2005707190364534E-2},{"$f":"(1+AE24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2005707190364534E-2},{"$f":"(1+AF24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2245483561853288E-2},{"$f":"(1+AG24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2245483561853288E-2},{"$f":"(1+AH24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2489996962424366E-2},{"$f":"(1+AI24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2489996962424366E-2},{"$f":"(1+AJ24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2739339813424122E-2},{"$f":"(1+AK24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2739339813424122E-2},{"$f":"(1+AL24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2993606293554061E-2},{"$f":"(1+AM24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.2993606293554061E-2},{"$f":"(1+AN24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3252892370522629E-2},{"$f":"(1+AO24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3252892370522629E-2},{"$f":"(1+AP24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3517295833159304E-2},{"$f":"(1+AQ24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3517295833159304E-2},{"$f":"(1+AR24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3786916324032061E-2},{"$f":"(1+AS24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.3786916324032061E-2},{"$f":"(1+AT24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.406185537262461E-2},{"$f":"(1+AU24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.406185537262461E-2},{"$f":"(1+AV24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4342216428942622E-2},{"$f":"(1+AW24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4342216428942622E-2},{"$f":"(1+AX24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4628104897730365E-2},{"$f":"(1+AY24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4628104897730365E-2},{"$f":"(1+AZ24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4919628173137633E-2},{"$f":"(1+BA24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.4919628173137633E-2},{"$f":"(1+BB24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5216895673973552E-2},{"$f":"(1+BC24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5216895673973552E-2},{"$f":"(1+BD24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BE24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BF24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BG24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BH24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BI24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BJ24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BK24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BL24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BM24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BN24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BO24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BP24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BQ24)^('Timing, Infl, Rev Assumptions'!$G$11/12)-1","v":1.5520018879450648E-2}]
[null,true,6,null,"Inflation Index for Revenue",null,null,null,1,{"$f":"I26*(1+J25*J18)","v":1.0102474944289641},{"$f":"J26*(1+K25*K18)","v":1.0206},1.0310585928142006,1.0416243599999997,1.052298399826173,1.0630818218159996,1.0741936855167333,1.0854216959828147,1.0969939895811835,1.1086896619360509,1.1207464016412758,1.1329342555593505,1.1455009700418968,1.1582070768255506,1.1713109178957553,1.1845630145363402,1.1982328769952275,1.2120604897277194,1.2263271412360039,1.2407617194665796,1.2556579413635087,1.2707330029387749,1.2862937430377661,1.3020450319238499,1.3183075704175184,1.3347732279675744,1.3517773576925143,1.3689981088042518,1.3867863312466744,1.404805686848176,1.4234234254174729,1.4422879028722113,1.4617837351319218,1.4815430983238007,1.5019690090508382,1.5226765300999114,1.5440881872454664,1.5658009320170903,1.5882579878687195,1.6110371276757296,1.6346035477735084,1.6585146999365414,1.6832591225792777,1.7083727228072023,1.7343688523024217,1.7607605621880968,1.7880875993554481,1.8158387526555564,1.8440206043788088,1.8726398389728638,1.9017032446281341,1.9312177148878753,1.9611902502832648,1.9916279599938556,2.0225380635338022,2.0539278924642543,2.0858048921323298,2.118176623437074,2.1510507646228283,2.1844351131004314]
[null,null,6]
["Section 2: Energy Yield Calculations",null,6]
[null,null,6,"Refit 1"]
[null,true,7,null,"Output (P50)",null,{"$f":"'Cap Exp and Op Exp Assumptions'!G31","v":19400},{"$f":"SUM(J30:BQ30)","v":970000},null,{"$f":"$G30*J$7","v":0},{"$f":"$G30*K$7","v":0},0,0,0,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,0,0,0,0,0]
[null,true,8,null,"Output (P75)",null,{"$f":"'Cap Exp and Op Exp Assumptions'!G32","v":18100},905000,null,{"$f":"$G31*J$7","v":0},0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,0,0,0,0,0]
[null,true,9,null,"Output (P90)",null,{"$f":"'Cap Exp and Op Exp Assumptions'!G33","v":17000},850000,null,0,0,0,0,0,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,0,0,0,0,0]
[null,true,10,null,"Output (P99)",null,{"$f":"'Cap Exp and Op Exp Assumptions'!G34","v":15300},765000,null,0,0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,0,0,0,0,0]
[null,null,10]
[null,true,11,null,"Output ( P50 yrs 1-15)",null,null,578766.66666666663,null,{"$f":"J30*J$13","v":0},0,0,0,0,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,{"$f":"AP30*AP$13","v":19400},19400,16166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,12,null,"Output ( P50 yrs 16-20)",null,null,388000,null,{"$f":"J$30*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$30*AP$14","v":0},0,3233.3333333333326,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,16166.666666666668,0,0,0,0,0]
[null,true,13,null,"Output ( P75 yrs 1-15)",null,null,539983.33333333337,null,{"$f":"J$31*J$13","v":0},0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,{"$f":"AP$31*AP$13","v":18100},18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,14,null,"Output ( P75 yrs 16-20)",null,null,361999.99999999994,null,{"$f":"J$31*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$31*AP$14","v":0},0,3016.6666666666661,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0]
[null,null,14]
[null,true,15,null,"Output ( P90 yrs 1-15)",null,null,507166.66666666669,null,{"$f":"J$32*J$13","v":0},0,0,0,0,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,{"$f":"AP$32*AP$13","v":17000},17000,14166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,16,null,"Output ( P90 yrs 16-20)",null,null,340000,null,{"$f":"J$32*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$32*AP$14","v":0},0,2833.3333333333326,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,14166.666666666668,0,0,0,0,0]
[null,true,17,null,"Output ( P99 yrs 1-15)",null,null,456450,null,{"$f":"J$33*J$13","v":0},0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,{"$f":"AP$33*AP$13","v":15300},15300,12750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,18,null,"Output ( P99 yrs 16-20)",null,null,306000,null,{"$f":"J$33*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$33*AP$14","v":0},0,2549.9999999999995,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,12750,0,0,0,0,0]
[null,null,18]
[null,null,18,"Refit 2"]
[null,null,18,null,"Output (P50)",null,null,{"$f":"SUM(J46:BQ46)","v":0},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*J$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*K$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*L$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*M$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*N$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*O$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*P$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*Q$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*R$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*S$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*T$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*U$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*V$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*W$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*X$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*Y$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*Z$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AQ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AR$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AS$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AT$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AU$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AV$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AW$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AX$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AY$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*AZ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$37*BQ$7","v":0}]
[null,null,18,null,"Output (P75)",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*J$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*K$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*L$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*M$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*N$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*O$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*P$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*Q$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*R$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*S$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*T$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*U$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*V$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*W$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*X$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*Y$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*Z$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AQ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AR$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AS$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AT$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AU$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AV$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AW$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AX$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AY$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*AZ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$38*BQ$7","v":0}]
[null,null,18,null,"Output (P90)",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*J$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*K$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*L$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*M$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*N$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*O$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*P$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*Q$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*R$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*S$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*T$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*U$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*V$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*W$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*X$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*Y$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*Z$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AQ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AR$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AS$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AT$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AU$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AV$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AW$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AX$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AY$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*AZ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$39*BQ$7","v":0}]
[null,null,18,null,"Output (P99)",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*J$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*K$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*L$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*M$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*N$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*O$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*P$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*Q$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*R$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*S$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*T$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*U$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*V$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*W$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*X$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*Y$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*Z$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AQ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AR$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AS$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AT$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AU$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AV$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AW$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AX$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AY$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*AZ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BA$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BB$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BC$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BD$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BE$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BF$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BG$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BH$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BI$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BJ$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BK$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BL$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BM$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BN$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BO$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BP$7","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$40*BQ$7","v":0}]
[null,null,18]
[null,null,18,null,"Output ( P50 yrs 1-15)",null,null,0,null,{"$f":"J46*J$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP46*AP$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P50 yrs 16-20)",null,null,0,null,{"$f":"J46*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP46*AP$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P75 yrs 1-15)",null,null,0,null,{"$f":"J$47*J$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$47*AP$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P75 yrs 16-20)",null,null,0,null,{"$f":"J$47*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$47*AP$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18]
[null,null,18,null,"Output ( P90 yrs 1-15)",null,null,0,null,{"$f":"J$48*J$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$48*AP$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P90 yrs 16-20)",null,null,0,null,{"$f":"J$48*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$48*AP$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P99 yrs 1-15)",null,null,0,null,{"$f":"J$49*J$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$49*AP$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,"Output ( P99 yrs 16-20)",null,null,0,null,{"$f":"J$49*J$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$49*AP$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18]
[null,null,18,"Output (mw/h)  years 1-15"]
[null,true,19,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$35","v":0},0,0,0,0,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,{"$f":"AP$35","v":19400},19400,16166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,20,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$37","v":0},0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,{"$f":"AP$37","v":18100},18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,21,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$40","v":0},0,0,0,0,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,{"$f":"AP$40","v":17000},17000,14166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,22,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$42","v":0},0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,{"$f":"AP$42","v":15300},15300,12750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,23,null,{"$f":"CHOOSE('Cockpit Page'!$D$38,E62,E63,E64,E65)","v":"Scenario 2 (P75)"},{"$f":"'Cockpit Page'!D38","v":2},{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,F66)","v":"P75"},null,null,{"$f":"INDEX(J62:J65,$F$66)","v":0},0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,{"$f":"INDEX(AP62:AP65,$F$66)","v":18100},18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$7&\"MW\"&\" \"&\"(Refit 1)\"","v":"12.5MW (Refit 1)"}]
[null,null,23,"Output (mw/h) post year 15"]
[null,null,23,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$36","v":0},0,3233.3333333333326,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,16166.666666666668,0,0,0,0,0]
[null,null,23,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$38","v":0},0,3016.6666666666661,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0]
[null,null,23,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$41","v":0},0,2833.3333333333326,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,14166.666666666668,0,0,0,0,0]
[null,null,23,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$43","v":0},0,2549.9999999999995,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,12750,0,0,0,0,0]
[null,null,23,null,{"$f":"CHOOSE('Cockpit Page'!$D$38,E69,E70,E71,E72)","v":"Scenario 2 (P75)"},{"$f":"'Cockpit Page'!D38","v":2},{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,F73)","v":"P75"},null,null,{"$f":"INDEX(J69:J72,$F$73)","v":0},{"$f":"INDEX(K69:K72,$F$73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3016.6666666666661,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0]
[null,null,23,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$8&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,23,null,"Output (mw/h)  years 1-15"]
[null,null,23,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,{"$f":"CHOOSE('Cockpit Page'!$D$38,E76,E77,E78,E79)","v":"Scenario 2 (P75)"},{"$f":"'Cockpit Page'!D38","v":2},{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,F80)","v":"P75"},null,null,{"$f":"INDEX(J76:J79,$F$80)","v":0},{"$f":"INDEX(K76:K79,$F$80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$8&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,23,null,"Output (mw/h) post year 15"]
[null,null,23,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,{"$f":"CHOOSE('Cockpit Page'!$D$38,E83,E84,E85,E86)","v":"Scenario 2 (P75)"},{"$f":"'Cockpit Page'!D38","v":2},{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,F87)","v":"P75"},null,null,{"$f":"INDEX(J83:J86,$F$87)","v":0},{"$f":"INDEX(K83:K86,$F$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23]
[null,null,23,null,"Gross Total Energy - Refit 1",null,null,null,null,{"$f":"J66+J73","v":0},{"$f":"K66+K73","v":0},0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0]
[null,null,23,null,"Gross Total Energy - Refit 2",null,null,null,null,{"$f":"J87+J80","v":0},{"$f":"K87+K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Section 3: Constraints",null,23]
[null,null,{"$f":"C91+B92","v":23},"Reduction in Output from Energy Constraints"]
[null,null,23,null,{"$f":"\"Constraint\"&\" \"&'Cap Exp and Op Exp Assumptions'!$G$7&\"MW\"&\" \"&\"(Refit 1 or Gate 2)\"","v":"Constraint 12.5MW (Refit 1 or Gate 2)"}]
[null,true,24,null,"Constraints in P90 and P99 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":4.9500000000000002E-2},{"$f":"LOOKUP(K2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":4.9500000000000002E-2},{"$f":"LOOKUP(L2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":5.7000000000000002E-2},{"$f":"LOOKUP(M2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":5.7000000000000002E-2},{"$f":"LOOKUP(N2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":0.02},{"$f":"LOOKUP(O2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":0.02},{"$f":"LOOKUP(P2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.1E-2},{"$f":"LOOKUP(Q2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.1E-2},{"$f":"LOOKUP(R2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.1E-2},{"$f":"LOOKUP(S2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.1E-2},{"$f":"LOOKUP(T2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(U2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(V2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(W2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(X2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(Y2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(Z2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AR2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AS2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AT2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AU2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AV2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AW2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AX2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AY2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AZ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$G$80:$G$88)","v":3.6999999999999998E-2}]
[null,true,25,null,"Constraints in P50 and P75 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":4.9500000000000002E-2},{"$f":"LOOKUP(K2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":4.9500000000000002E-2},{"$f":"LOOKUP(L2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":5.7000000000000002E-2},{"$f":"LOOKUP(M2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":5.7000000000000002E-2},{"$f":"LOOKUP(N2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":0.02},{"$f":"LOOKUP(O2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":0.02},{"$f":"LOOKUP(P2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.15E-2},{"$f":"LOOKUP(Q2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.15E-2},{"$f":"LOOKUP(R2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.15E-2},{"$f":"LOOKUP(S2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.15E-2},{"$f":"LOOKUP(T2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(U2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(V2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(W2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(X2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(Y2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(Z2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AR2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AS2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AT2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AU2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AV2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AW2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AX2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AY2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AZ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$H$80:$H$88)","v":3.6499999999999998E-2}]
[null,true,26,null,"Constraints Applied in Refit 1 ",{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,EBITDA!G96)","v":"P75"},{"$f":"'Cockpit Page'!D38","v":2},{"$f":"IF(G96<3,2,1)","v":2},null,{"$f":"IF($H$96,J94,J95)","v":4.9500000000000002E-2},{"$f":"IF($H$96,K94,K95)","v":4.9500000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,0.02,0.02,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
[null,null,26]
[null,true,27,null,{"$f":"\"Constraint\"&\" \"&'Cap Exp and Op Exp Assumptions'!$G$7&\"MW\"&\" \"&\"(Refit 1 or Gate 2)\"","v":"Constraint 12.5MW (Refit 1 or Gate 2)"}]
[null,true,28,null,"Constraints in P90 and P99 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(K2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(L2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(M2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(N2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(O2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(P2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(Q2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(R2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(S2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(T2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(U2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(V2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(W2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(X2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(Y2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(Z2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AR2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AS2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AT2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AU2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AV2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AW2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AX2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AY2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(AZ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0},{"$f":"LOOKUP(BQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$I$80:$I$88)","v":0}]
[null,true,29,null,"Constraints in P50 and P75 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(K2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(L2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(M2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(N2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(O2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(P2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(Q2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(R2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(S2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(T2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(U2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(V2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(W2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(X2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(Y2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(Z2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AR2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AS2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AT2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AU2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AV2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AW2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AX2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AY2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(AZ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BA2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BB2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BC2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BD2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BE2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BF2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BG2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BH2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BI2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BJ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BK2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BL2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BM2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BN2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BO2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BP2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0},{"$f":"LOOKUP(BQ2,'Cap Exp and Op Exp Assumptions'!$E$80:$E$88,'Cap Exp and Op Exp Assumptions'!$J$80:$J$88)","v":0}]
[null,null,29,null,"Constraints Applied in Refit 1 ",{"$f":"INDEX('Cockpit Page'!$C$67:$C$70,EBITDA!G101)","v":"P75"},{"$f":"G96","v":2},{"$f":"IF(G101<3,2,1)","v":2},null,{"$f":"IF($H$96,J99,J100)","v":0},{"$f":"IF($H$96,K99,K100)","v":0},{"$f":"IF($H$96,L99,L100)","v":0},{"$f":"IF($H$96,M99,M100)","v":0},{"$f":"IF($H$96,N99,N100)","v":0},{"$f":"IF($H$96,O99,O100)","v":0},{"$f":"IF($H$96,P99,P100)","v":0},{"$f":"IF($H$96,Q99,Q100)","v":0},{"$f":"IF($H$96,R99,R100)","v":0},{"$f":"IF($H$96,S99,S100)","v":0},{"$f":"IF($H$96,T99,T100)","v":0},{"$f":"IF($H$96,U99,U100)","v":0},{"$f":"IF($H$96,V99,V100)","v":0},{"$f":"IF($H$96,W99,W100)","v":0},{"$f":"IF($H$96,X99,X100)","v":0},{"$f":"IF($H$96,Y99,Y100)","v":0},{"$f":"IF($H$96,Z99,Z100)","v":0},{"$f":"IF($H$96,AA99,AA100)","v":0},{"$f":"IF($H$96,AB99,AB100)","v":0},{"$f":"IF($H$96,AC99,AC100)","v":0},{"$f":"IF($H$96,AD99,AD100)","v":0},{"$f":"IF($H$96,AE99,AE100)","v":0},{"$f":"IF($H$96,AF99,AF100)","v":0},{"$f":"IF($H$96,AG99,AG100)","v":0},{"$f":"IF($H$96,AH99,AH100)","v":0},{"$f":"IF($H$96,AI99,AI100)","v":0},{"$f":"IF($H$96,AJ99,AJ100)","v":0},{"$f":"IF($H$96,AK99,AK100)","v":0},{"$f":"IF($H$96,AL99,AL100)","v":0},{"$f":"IF($H$96,AM99,AM100)","v":0},{"$f":"IF($H$96,AN99,AN100)","v":0},{"$f":"IF($H$96,AO99,AO100)","v":0},{"$f":"IF($H$96,AP99,AP100)","v":0},{"$f":"IF($H$96,AQ99,AQ100)","v":0},{"$f":"IF($H$96,AR99,AR100)","v":0},{"$f":"IF($H$96,AS99,AS100)","v":0},{"$f":"IF($H$96,AT99,AT100)","v":0},{"$f":"IF($H$96,AU99,AU100)","v":0},{"$f":"IF($H$96,AV99,AV100)","v":0},{"$f":"IF($H$96,AW99,AW100)","v":0},{"$f":"IF($H$96,AX99,AX100)","v":0},{"$f":"IF($H$96,AY99,AY100)","v":0},{"$f":"IF($H$96,AZ99,AZ100)","v":0},{"$f":"IF($H$96,BA99,BA100)","v":0},{"$f":"IF($H$96,BB99,BB100)","v":0},{"$f":"IF($H$96,BC99,BC100)","v":0},{"$f":"IF($H$96,BD99,BD100)","v":0},{"$f":"IF($H$96,BE99,BE100)","v":0},{"$f":"IF($H$96,BF99,BF100)","v":0},{"$f":"IF($H$96,BG99,BG100)","v":0},{"$f":"IF($H$96,BH99,BH100)","v":0},{"$f":"IF($H$96,BI99,BI100)","v":0},{"$f":"IF($H$96,BJ99,BJ100)","v":0},{"$f":"IF($H$96,BK99,BK100)","v":0},{"$f":"IF($H$96,BL99,BL100)","v":0},{"$f":"IF($H$96,BM99,BM100)","v":0},{"$f":"IF($H$96,BN99,BN100)","v":0},{"$f":"IF($H$96,BO99,BO100)","v":0},{"$f":"IF($H$96,BP99,BP100)","v":0},{"$f":"IF($H$96,BQ99,BQ100)","v":0}]
[null,null,29]
[null,null,29,null,"Output (MWH)",null,null,null,null,{"$f":"J89*(1-J96)+J90*(1-J101)","v":0},{"$f":"K89*(1-K96)+K90*(1-K101)","v":0},0,0,0,17738,17538.899999999998,17538.899999999998,17538.899999999998,17538.899999999998,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,{"$f":"AP89*(1-AP96)+AP90*(1-AP101)","v":17430.3},17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,17430.3,14525.25,0,0,0,0,0]
[null,null,29,null,"Hours in Period",null,null,null,null,{"$f":"(J3-J2)*24","v":4320},4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392,4320,4392,4320,4392,{"$f":"(AP3-AP2)*24","v":4320},4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392,4320,4392,4320,4392,4320,4392,4344,4392]
[null,null,29,null,"Capacity Factor","MW",{"$f":"'Cap Exp and Op Exp Assumptions'!G6","v":12.5},{"$f":"AVERAGE(J105:BQ105)","v":0.31911928870673956},null,{"$f":"IF(J103,J103/J104/$G$105)","v":false},{"$f":"IF(K103,K103/K104/$G$105)","v":false},false,false,false,0.32309653916211295,0.32479444444444439,0.31946994535519119,0.32479444444444439,0.31946994535519119,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.32100000000000001,0.31749180327868848,0.32278333333333331,0.31749180327868848,0.26898611111111115,false,false,false,false,false]
[null,null,29]
[null,true,30,null,"TLAF trigger","Not in Output Calculation",null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!H$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!I$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!J$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!K$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!L$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!M$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!N$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!O$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!P$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Q$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!R$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!S$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!T$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!U$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!V$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!W$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!X$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Y$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!Z$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AP$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AQ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AR$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AS$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AT$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AU$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AV$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AW$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AX$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AY$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!AZ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,IF(AND('Time SA'!BO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$26,0)))","v":0}]
[null,null,30,null,"TUoS trigger",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!H$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!I$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!J$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!K$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!L$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!M$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!N$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!O$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!P$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Q$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!R$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!S$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!T$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!U$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!V$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!W$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!X$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Y$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!Z$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AP$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AQ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AR$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AS$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AT$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AU$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AV$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AW$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AX$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AY$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!AZ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$6),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$27,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,IF(AND('Time SA'!BO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$27),'Timing, Infl, Rev Assumptions'!$G$30,0)))","v":0}]
[null,null,30]
[null,null,30,null,"TLAF"]
[null,true,31,null,"TLAF","Not in Output Calculation",null,null,null,{"$f":"J$107","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"AP$107","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0]
[null,null,31]
["Section 4: Prices",null,31]
[null,null,31,"Price during Operations calc's"]
[null,true,32,null,"Refit 1",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G21","v":69.234999999999999},null,{"$f":"$H$115","v":69.234999999999999},69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,{"$f":"$H$115","v":69.234999999999999},69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999]
[null,true,33,null,"Refit 2",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G77","v":0},null,{"$f":"$H$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,34,null,"Bonus for Refit 1",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!$G$22","v":0.15},null,{"$f":"J115*$H$117","v":10.385249999999999},10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,{"$f":"AP115*$H$117","v":10.385249999999999},10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999]
[null,true,35,null,"Bonus for Refit 2",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!$G$81","v":0.13789999999999999},null,{"$f":"J$116*$H$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$116*$H$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35]
[null,true,36,null,"Refit 1",null,null,null,null,{"$f":"J$115*J$7*J$26","v":0},0,0,0,0,73.60246993343074,74.371799816751036,75.149171121370173,75.950378868653246,76.760128744142477,77.594877117633729,78.438703183651626,79.308759660850725,80.188466964016996,81.095711400512613,82.01322031142351,82.959653238764574,83.917008006298659,84.904759623474732,85.904137647268641,86.935477570302524,87.979199458466084,89.05654729921973,90.147087785247749,91.273024637856892,92.413024438335015,93.590305359841224,94.782584063062373,96.014151643863499,97.261721728933466,98.550720858778732,99.856802955357551,{"$f":"AP$115*AP$7*AP$26","v":101.2065969018586},102.57463641244834,103.98882434163478,105.42250956146736,106.90494564393987,108.40822752820324,109.9630417900908,111.54015553462914,113.17177663009885,114.82726525010645,116.54044535177628,118.27918546355666,120.07902748915816,121.90625752309289,123.79824494137445,125.71959604010745,127.67076654416682,129.65221925128623,131.66442414182887,133.70785849026205,135.78300697836184,137.8903618101746,140.0304228287628,0,0,0,0,0]
[null,true,37,null,"Refit 2",null,null,null,null,{"$f":"J$116*J$7*J$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$116*AP$7*AP$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,38,null,"Bonus for 46MW",null,null,null,null,{"$f":"J$117*J$154*J$26","v":0},0,0,0,0,11.04037049001461,11.155769972512655,11.272375668205525,11.392556830297986,11.514019311621372,11.639231567645059,11.765805477547744,11.896313949127608,12.028270044602548,12.164356710076891,12.301983046713525,12.443947985814686,12.587551200944796,12.735713943521208,12.885620647090295,13.040321635545379,13.196879918769911,13.358482094882959,13.522063167787161,13.690953695678532,13.861953665750251,14.038545803976183,14.217387609459355,14.402122746579524,14.589258259340019,14.782608128816809,14.978520443303632,{"$f":"AP$117*AP$154*AP$26","v":15.18098953527879},15.386195461867251,15.598323651245217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,39,null,"Bonus for 8MW",null,null,null,null,{"$f":"J$118*J$155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$118*AP$155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39]
[null,true,40,null,"Price (Floor price) for REFIT 1",null,null,null,null,{"$f":"J120+J122","v":0},0,0,0,{"$f":"N120+N122","v":0},84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.234108685278784,90.20450866119937,91.205073609978328,92.216737008619546,93.260068110589501,94.31520335813704,95.403601224579262,96.50455920724346,97.640473566995936,98.789758294358933,99.975799205847906,101.17607937723599,102.41502939410269,103.66915095303492,104.96397833353542,106.27497810408526,107.6288511638174,108.99997167252172,110.41627439044302,111.85097998827348,113.33332898759554,114.83532339866119,{"$f":"AP120+AP122","v":116.3875864371374},117.96083187431559,119.58714799288001,105.42250956146736,106.90494564393987,108.40822752820324,109.9630417900908,111.54015553462914,113.17177663009885,114.82726525010645,116.54044535177628,118.27918546355666,120.07902748915816,121.90625752309289,123.79824494137445,125.71959604010745,127.67076654416682,129.65221925128623,131.66442414182887,133.70785849026205,135.78300697836184,137.8903618101746,140.0304228287628,0,0,0,0,0]
[null,true,41,null,"Price (Floor price) for REFIT 2",null,null,null,null,{"$f":"J121+J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP121+AP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,42,null,"Price (DSCR PPA Price) years 1-15 Refit 1",null,null,null,null,{"$f":"J$125*J$11","v":0},0,0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.234108685278784,90.20450866119937,91.205073609978328,92.216737008619546,93.260068110589501,94.31520335813704,95.403601224579262,96.50455920724346,97.640473566995936,98.789758294358933,99.975799205847906,101.17607937723599,102.41502939410269,103.66915095303492,104.96397833353542,106.27497810408526,107.6288511638174,108.99997167252172,110.41627439044302,111.85097998827348,113.33332898759554,114.83532339866119,{"$f":"AP$125*AP$11","v":116.3875864371374},117.96083187431559,119.58714799288001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,43,null,"Price (DSCR PPA Price) years 1-15 Refit 2",null,null,null,null,{"$f":"J$126*J$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$126*AP$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43]
[null,true,44,null,"Low SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.305569991582637},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.305569991582637},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.692818100000004},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.692818100000004},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.298813100963301},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":55.298813100963301},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":54.408143915534879},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":54.408143915534879},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":56.205600205330256},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":56.205600205330256},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":56.661688541173504},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":56.661688541173504},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":57.692977579384028},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":57.692977579384028},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":58.130187565789079},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":58.130187565789079},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":59.29088681656701},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":59.29088681656701},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":60.916752654488377},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":60.916752654488377},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":61.661976629461293},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":61.661976629461293},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":62.442612425783977},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":62.442612425783977},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":62.923313861711186},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":62.923313861711186},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":63.04612618668105},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":63.04612618668105},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":64.017550216490221},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":64.017550216490221},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":65.04358284843417},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":65.04358284843417},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":65.614627419099307},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":65.614627419099307},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":66.804694240711058},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":66.804694240711058},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":68.787443493977037},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":68.787443493977037},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":70.350413697500855},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":70.350413697500855},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":72.621303099466942},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":72.621303099466942},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":74.370301529274542},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":74.370301529274542},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":77.303957969203836},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":77.303957969203836},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I37:$BP37)","v":88.526174185498775}]
[null,true,45,null,"Central SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.450633323980703},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.450633323980703},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.880909000000003},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.880909000000003},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.443125667737},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":61.443125667737},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":60.453493239483201},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":60.453493239483201},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":62.450666894811398},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":62.450666894811398},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":62.957431712415001},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":62.957431712415001},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":64.103308421537804},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":64.103308421537804},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":64.589097295321196},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":64.589097295321196},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":65.878763129518902},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":65.878763129518902},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":67.685280727209303},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":67.685280727209303},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":68.513307366068105},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":68.513307366068105},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":69.380680473093307},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":69.380680473093307},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":69.914793179679094},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":69.914793179679094},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":70.051251318534497},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":70.051251318534497},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":71.130611351655801},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":71.130611351655801},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":72.270647609371295},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":72.270647609371295},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":72.905141576776998},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":72.905141576776998},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":74.227438045234507},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":74.227438045234507},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":76.430492771085596},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":76.430492771085596},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":78.167126330556499},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":78.167126330556499},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":80.690336777185493},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":80.690336777185493},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":82.633668365860601},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":82.633668365860601},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":85.893286632448707},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":85.893286632448707},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I38:$BP38)","v":98.362415761665304}]
[null,true,46,null,"High SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":67.595696656378777},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":67.595696656378777},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":68.068999900000009},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":68.068999900000009},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":67.587438234510699},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":67.587438234510699},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":66.498842563431523},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":66.498842563431523},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":68.69573358429254},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":68.69573358429254},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":69.253174883656513},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":69.253174883656513},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":70.513639263691587},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":70.513639263691587},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":71.04800702485332},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":71.04800702485332},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":72.466639442470793},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":72.466639442470793},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":74.453808799930243},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":74.453808799930243},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":75.364638102674917},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":75.364638102674917},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":76.31874852040265},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":76.31874852040265},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":76.906272497647009},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":76.906272497647009},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":77.056376450387958},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":77.056376450387958},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":78.243672486821382},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":78.243672486821382},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":79.497712370308435},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":79.497712370308435},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":80.195655734454704},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":80.195655734454704},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":81.650181849757971},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":81.650181849757971},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":84.073542048194156},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":84.073542048194156},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":85.983838963612158},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":85.983838963612158},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":88.759370454904044},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":88.759370454904044},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":90.897035202446673},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":90.897035202446673},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":94.482615295693591},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":94.482615295693591},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I39:$BP39)","v":108.19865733783185}]
[null,null,46]
[null,true,47,null,"Low Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$41:$BP$41)","v":0}]
[null,true,48,null,"Central Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.2842508959177001},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.2842508959177001},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.5871315939591604},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.5871315939591604},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6265495217107997},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6265495217107997},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6295140188958799},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6295140188958799},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6477388135656899},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.6477388135656899},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.9156668910045802},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":6.9156668910045802},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1288050091394997},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1288050091394997},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2585325065145003},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2585325065145003},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1264719215197498},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1264719215197498},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1482942235592404},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1482942235592404},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2310091055869297},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2310091055869297},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.0302524365381798},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.0302524365381798},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.0805922062879496},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.0805922062879496},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.09592167086151},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.09592167086151},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1850227411361001},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.1850227411361001},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$42:$BP$42)","v":7.2880693210502203}]
[null,true,49,null,"High Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":6.9126759855094706},{"$f":"LOOKUP(K$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":6.9126759855094706},{"$f":"LOOKUP(L$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2458447533550769},{"$f":"LOOKUP(M$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2458447533550769},{"$f":"LOOKUP(N$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2892044738818802},{"$f":"LOOKUP(O$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2892044738818802},{"$f":"LOOKUP(P$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2924654207854687},{"$f":"LOOKUP(Q$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.2924654207854687},{"$f":"LOOKUP(R$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.3125126949222592},{"$f":"LOOKUP(S$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.3125126949222592},{"$f":"LOOKUP(T$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.6072335801050386},{"$f":"LOOKUP(U$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.6072335801050386},{"$f":"LOOKUP(V$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8416855100534502},{"$f":"LOOKUP(W$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8416855100534502},{"$f":"LOOKUP(X$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.9843857571659509},{"$f":"LOOKUP(Y$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.9843857571659509},{"$f":"LOOKUP(Z$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8391191136717255},{"$f":"LOOKUP(AA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8391191136717255},{"$f":"LOOKUP(AB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8631236459151648},{"$f":"LOOKUP(AC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8631236459151648},{"$f":"LOOKUP(AD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.9541100161456235},{"$f":"LOOKUP(AE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.9541100161456235},{"$f":"LOOKUP(AF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.733277680191998},{"$f":"LOOKUP(AG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.733277680191998},{"$f":"LOOKUP(AH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.7886514269167453},{"$f":"LOOKUP(AI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.7886514269167453},{"$f":"LOOKUP(AJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8055138379476618},{"$f":"LOOKUP(AK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.8055138379476618},{"$f":"LOOKUP(AL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.903525015249711},{"$f":"LOOKUP(AM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":7.903525015249711},{"$f":"LOOKUP(AN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AR$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AS$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AT$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AU$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AV$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AW$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AX$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AY$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(AZ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BA$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BB$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BC$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BD$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BE$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BF$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BG$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BH$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BI$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BJ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BK$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BL$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BM$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BN$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BO$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BP$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424},{"$f":"LOOKUP(BQ$2,'Timing, Infl, Rev Assumptions'!$I$36:$BP$36,'Timing, Infl, Rev Assumptions'!$I$43:$BP$43)","v":8.0168762531552424}]
[null,null,49]
[null,true,50,null,"Selected SMP",null,{"$f":"'Cockpit Page'!G38","v":2},{"$f":"INDEX('Cockpit Page'!$C$73:$C$75,EBITDA!G138)","v":"Central"},null,{"$f":"INDEX(J130:J132,$G$138)","v":61.450633323980703},61.450633323980703,61.880909000000003,61.880909000000003,61.443125667737,61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,{"$f":"INDEX(AP130:AP132,$G$138)","v":72.905141576776998},72.905141576776998,74.227438045234507,74.227438045234507,76.430492771085596,76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,true,51,null,"Selected Capacity",{"$f":"'Finance and Value Assumptions'!F5","v":0.7},{"$f":"'Cockpit Page'!G38","v":2},{"$f":"INDEX('Cockpit Page'!$C$73:$C$75,EBITDA!G139)","v":"Central"},null,{"$f":"INDEX(J134:J136,$G$139)","v":6.2842508959177001},6.2842508959177001,6.5871315939591604,6.5871315939591604,6.6265495217107997,6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,6.9156668910045802,6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,7.2310091055869297,7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,7.2880693210502203,7.2880693210502203,{"$f":"INDEX(AP134:AP136,$G$139)","v":7.2880693210502203},7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[null,null,51]
[null,null,51,null,"Revenue Inflation Index",null,null,null,null,{"$f":"J26","v":1.0102474944289641},{"$f":"K26","v":1.0206},1.0310585928142006,1.0416243599999997,1.052298399826173,1.0630818218159996,1.0741936855167333,1.0854216959828147,1.0969939895811835,1.1086896619360509,1.1207464016412758,1.1329342555593505,1.1455009700418968,1.1582070768255506,1.1713109178957553,1.1845630145363402,1.1982328769952275,1.2120604897277194,1.2263271412360039,1.2407617194665796,1.2556579413635087,1.2707330029387749,1.2862937430377661,1.3020450319238499,1.3183075704175184,1.3347732279675744,1.3517773576925143,1.3689981088042518,1.3867863312466744,1.404805686848176,1.4234234254174729,1.4422879028722113,1.4617837351319218,1.4815430983238007,1.5019690090508382,1.5226765300999114,1.5440881872454664,1.5658009320170903,1.5882579878687195,1.6110371276757296,1.6346035477735084,1.6585146999365414,1.6832591225792777,1.7083727228072023,1.7343688523024217,1.7607605621880968,1.7880875993554481,1.8158387526555564,1.8440206043788088,1.8726398389728638,1.9017032446281341,1.9312177148878753,1.9611902502832648,1.9916279599938556,2.0225380635338022,2.0539278924642543,2.0858048921323298,2.118176623437074,2.1510507646228283,2.1844351131004314]
[null,true,52,null,"Inflated Price (SEM) before discount",null,null,null,null,{"$f":"(J138+J139)*J141*J$7","v":0},0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,{"$f":"(AP138+AP139)*AP141*AP$7","v":117.2251313584478},118.80969813810091,122.43376582121496,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,52]
[null,null,52,null,"Share before discount years 1-15",null,null,null,null,{"$f":"J11*1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP11*1","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,null,"Share after discount years 16-34",null,{"$f":"'Timing, Infl, Rev Assumptions'!G34","v":1},null,null,{"$f":"J$12*$G$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$12*$G$145","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,null,52]
[null,true,53,null,"Price (SEM) after discount years 1-15",null,null,null,null,{"$f":"J142*J$144","v":0},0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,{"$f":"AP142*AP$144","v":117.2251313584478},118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,54,null,"Price (SEM) after discount years 16-20",null,null,null,null,{"$f":"J$142*J$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$142*AP$145","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,54]
[null,true,55,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$148","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,true,56,null,"Supplier Price",null,null,null,null,{"$f":"J122+J142","v":0},0,0,0,0,83.40400480083612,83.215912774936655,84.085727178222825,87.193092582029792,88.122707376762051,89.949255398953596,90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,108.14927412632986,109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,128.02834950373651,129.72509544008517,{"$f":"AP122+AP142","v":132.40612089372658},134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,56]
[null,null,56,"Bonus Share post Discount"]
[null,null,56,null,"Share after discount years 1-15 for Refit 1",null,{"$f":"'Timing, Infl, Rev Assumptions'!G23","v":1},null,null,{"$f":"J$11*$G$154","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP$11*$G$154","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,56,null,"Share after discount years 1-15 for Refit 2",null,{"$f":"'Timing, Infl, Rev Assumptions'!G82","v":0.70699999999999996},null,null,{"$f":"J$11*$G$155","v":0},0,0,0,0,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,{"$f":"AP$11*$G$155","v":0.70699999999999996},0.70699999999999996,0.70699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C155+B156","v":56},null,"Share of SEM post Discount"]
[null,null,56]
[null,true,57,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$7&\"MW\"&\" \"&\"(Refit 1)\"","v":"12.5MW (Refit 1)"}]
[null,true,58,null,"Price during years 1-15 "]
[null,true,59,null,"Price (DSCR PPA Price) years 1-15","Max",null,null,null,{"$f":"MIN(J125,J151)","v":0},{"$f":"MIN(K125,K151)","v":0},0,0,{"$f":"MAX(N125,N151)","v":0},{"$f":"MAX(O125,O151)","v":84.64284042344535},85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.949255398953596,90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,108.14927412632986,109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,128.02834950373651,129.72509544008517,132.40612089372658,134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,true,60,null,"Price (SEM) after discount years 1-15",null,null,null,null,{"$f":"J$147","v":0},0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,{"$f":"AP$147","v":117.2251313584478},118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,61,null,{"$f":"CHOOSE('Cockpit Page'!$H$38,E160,E161)","v":"Price (DSCR PPA Price) years 1-15"},null,null,{"$f":"'Cockpit Page'!H38","v":1},null,{"$f":"INDEX(J160:J161,$H$162)","v":0},{"$f":"INDEX(K160:K161,$H$162)","v":0},0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.949255398953596,90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,108.14927412632986,109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,128.02834950373651,129.72509544008517,132.40612089372658,134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,61]
[null,null,61,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$7&\"MW\"&\" \"&\"(Refit 1)\"","v":"12.5MW (Refit 1)"}]
[null,null,61,null,"Price post year 15"]
[null,null,61,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$150","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,61,null,"Price (SEM) after discount years 16-20",null,null,null,null,{"$f":"J$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$148","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,61,null,{"$f":"CHOOSE('Cockpit Page'!$H$38,E166,E167)","v":"Price (DSCR SEM) years 16-20"},null,null,{"$f":"'Cockpit Page'!I38","v":1},null,{"$f":"INDEX(J166:J167,$H$168)","v":0},{"$f":"INDEX(K166:K167,$H$168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,61]
[null,null,61,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$8&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,61,null,"Price during years 1-15 ",null,null,2.1999999999999999E-2]
[null,true,62,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,{"$f":"J$128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,63,null,"Price (SEM) after discount years 1-15",null,null,null,null,{"$f":"J$147","v":0},0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,{"$f":"AP$147","v":117.2251313584478},118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,64,null,{"$f":"CHOOSE('Cockpit Page'!$H$38,E172,E173)","v":"Price (DSCR PPA Price) years 1-15"},null,null,null,null,{"$f":"CHOOSE('Cockpit Page'!$H$38,J172,J173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,K172,K173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,L172,L173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,M172,M173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,N172,N173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,O172,O173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,P172,P173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Q172,Q173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,R172,R173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,S172,S173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,T172,T173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,U172,U173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,V172,V173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,W172,W173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,X172,X173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Y172,Y173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Z172,Z173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AA172,AA173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AB172,AB173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AC172,AC173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AD172,AD173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AE172,AE173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AF172,AF173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AG172,AG173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AH172,AH173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AI172,AI173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AJ172,AJ173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AK172,AK173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AL172,AL173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AM172,AM173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AN172,AN173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AO172,AO173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AP172,AP173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AQ172,AQ173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AR172,AR173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AS172,AS173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AT172,AT173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AU172,AU173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AV172,AV173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AW172,AW173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AX172,AX173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AY172,AY173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AZ172,AZ173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BA172,BA173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BB172,BB173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BC172,BC173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BD172,BD173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BE172,BE173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BF172,BF173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BG172,BG173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BH172,BH173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BI172,BI173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BJ172,BJ173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BK172,BK173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BL172,BL173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BM172,BM173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BN172,BN173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BO172,BO173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BP172,BP173)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BQ172,BQ173)","v":0}]
[null,null,64,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$8&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,64,null,"Price post year 15"]
[null,null,64,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$150","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,64,null,"Price (SEM) after discount years 16-20",null,null,null,null,{"$f":"J$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$148","v":0},0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,null,64]
[null,null,64,null,"Scenario in use"]
[null,null,64,null,{"$f":"CHOOSE('Cockpit Page'!$H$38,E177,E178)","v":"Price (DSCR SEM) years 16-20"},null,null,{"$f":"'Cockpit Page'!H38","v":1},null,{"$f":"CHOOSE('Cockpit Page'!$H$38,J177,J178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,K177,K178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,L177,L178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,M177,M178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,N177,N178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,O177,O178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,P177,P178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Q177,Q178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,R177,R178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,S177,S178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,T177,T178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,U177,U178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,V177,V178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,W177,W178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,X177,X178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Y177,Y178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,Z177,Z178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AA177,AA178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AB177,AB178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AC177,AC178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AD177,AD178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AE177,AE178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AF177,AF178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AG177,AG178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AH177,AH178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AI177,AI178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AJ177,AJ178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AK177,AK178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AL177,AL178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AM177,AM178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AN177,AN178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AO177,AO178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AP177,AP178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AQ177,AQ178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AR177,AR178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,AS177,AS178)","v":124.1217499058282},{"$f":"CHOOSE('Cockpit Page'!$H$38,AT177,AT178)","v":129.26884277964299},{"$f":"CHOOSE('Cockpit Page'!$H$38,AU177,AU178)","v":131.0866025509969},{"$f":"CHOOSE('Cockpit Page'!$H$38,AV177,AV178)","v":135.72489709854864},{"$f":"CHOOSE('Cockpit Page'!$H$38,AW177,AW178)","v":137.67149294753199},{"$f":"CHOOSE('Cockpit Page'!$H$38,AX177,AX178)","v":143.80981473563455},{"$f":"CHOOSE('Cockpit Page'!$H$38,AY177,AY178)","v":145.91347979091057},{"$f":"CHOOSE('Cockpit Page'!$H$38,AZ177,AZ178)","v":151.36158527967348},{"$f":"CHOOSE('Cockpit Page'!$H$38,BA177,BA178)","v":153.61984385174284},{"$f":"CHOOSE('Cockpit Page'!$H$38,BB177,BB178)","v":161.61084138105335},{"$f":"CHOOSE('Cockpit Page'!$H$38,BC177,BC178)","v":164.07005669413192},{"$f":"CHOOSE('Cockpit Page'!$H$38,BD177,BD178)","v":188.91232224229137},{"$f":"CHOOSE('Cockpit Page'!$H$38,BE177,BE178)","v":191.84424505005262},{"$f":"CHOOSE('Cockpit Page'!$H$38,BF177,BF178)","v":194.82167135514339},{"$f":"CHOOSE('Cockpit Page'!$H$38,BG177,BG178)","v":197.84530737270134},{"$f":"CHOOSE('Cockpit Page'!$H$38,BH177,BH178)","v":200.9158702783364},{"$f":"CHOOSE('Cockpit Page'!$H$38,BI177,BI178)","v":204.03408837823741},{"$f":"CHOOSE('Cockpit Page'!$H$38,BJ177,BJ178)","v":207.20070128191918},{"$f":"CHOOSE('Cockpit Page'!$H$38,BK177,BK178)","v":210.41646007764999},{"$f":"CHOOSE('Cockpit Page'!$H$38,BL177,BL178)","v":213.6821275106023},{"$f":"CHOOSE('Cockpit Page'!$H$38,BM177,BM178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BN177,BN178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BO177,BO178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BP177,BP178)","v":0},{"$f":"CHOOSE('Cockpit Page'!$H$38,BQ177,BQ178)","v":0}]
[null,null,64,null,"O&M Adjustment"]
[null,null,64,null,"Adjustment",null,null,null,null,{"$f":"J$107","v":0},{"$f":"K$107","v":0},{"$f":"L$107","v":0},{"$f":"M$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BL$107","v":0.02},0,0,0,0,0]
[null,null,64]
[null,null,64,null,"Supplier Payment for Compensation ",null,null,41.04,null,{"$f":"$H$185*J22","v":41.460557171364684},41.885424,42.314644649094795,42.748263734399984,43.186326328866137,43.628877967328627,44.084908853606734,44.545706403134716,45.020633332411769,45.500623725855526,45.99543232335796,46.495621848155743,47.011359810519444,47.532818432920592,48.070600070441792,48.6144661165714,49.175477271884134,49.742962498425605,50.328465876325602,50.920860966908428,51.532201913558396,52.150882440607319,52.78949521426992,53.435928110154798,54.103342689934955,54.779093275789251,55.476942759700783,56.183682385326492,56.913711034363516,57.65322538824914,58.417297379133089,59.191495533875553,{"$f":"$H$185*AP22","v":59.991604489814073},60.802528755208783,61.640808131446398,62.490644795300362,63.369379204553937,64.260470249981381,65.182107822132252,66.116963719811935,67.084129600624777,68.065443285395659,69.080954390653559,70.111616544007575,71.178497698491384,72.2616134721995,73.383115077547586,74.522022408984029,75.678605603706316,76.853138991446329,78.045901159538616,79.257175018998396,80.487247871625186,81.736411478147829,83.004962127427234,84.293200706732989,85.601432773110815,86.929968625857512,88.279123380120865,89.649217041641705]
[null,null,64,null,"Constraint Compensation",null,null,"YES"]
[null,null,64]
[null,true,65,null,"Revenue earned during operations","Simplify this Formula",null,null,null,{"$f":"((J$162*J$66+J$168*J$73)*(1-0)*(1-J$111)*(1-J183))+((J$174*J$80+J$181*J$87)*(1-0)*(1-J$111)*(1-J183))","v":0},0,0,0,0,1501394.7034310736,1517088.0329219594,1532945.3969534938,1549288.993427997,1565806.838213139,1595519.8922666388,1612870.7963978951,1658374.7362045406,1676769.73283624,1708528.9478746529,1727859.0765232847,1772402.61484722,1792856.148909498,1853730.2302734952,1875549.7049695351,1918351.8244528389,1941382.9947453211,1980365.8745389585,2004616.412302081,2022887.7737124097,2048153.6358614033,2077848.9025110987,2104319.325761138,2160117.3546195519,2188185.0690733516,2248257.1948623047,2278053.1054870682,{"$f":"((AP$162*AP$66+AP$168*AP$73)*(1-0)*(1-AP$111)*(1-AP183))+((AP$174*AP$80+AP$181*AP$87)*(1-0)*(1-AP$111)*(1-AP183))","v":2325133.5746887927},2356563.0930694733,2019940.8925265614,2179654.8838312849,2270041.0258930544,2301962.0144890873,2383413.3424867154,2417596.772484289,2525389.5088428785,2562331.1714858599,2658003.2816939396,2697659.7023397926,2837986.5733729531,2881171.9189841063,3317417.5042144265,3368903.8865108551,3421189.3384325579,3474286.2615552065,3528207.2499271599,3582965.0930566434,3638572.7789452956,3695043.4971687822,3095406.4218561687,0,0,0,0,0]
[null,null,65]
["Section 5: Operating Expenses",null,65]
[null,null,65,"Opex Triggers"]
[null,null,65,null,"Service & availability triggers"]
[null,null,65,null,"Service availability - Phase 1",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$48),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$48,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$48,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$48),1,0)))","v":0}]
[null,null,65,null,"Service availability - Phase 2",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$49),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$49,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$49,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$49),1,0)))","v":0}]
[null,null,65,null,"Service availability - Phase 3",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$50),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$50,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$50,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$50),1,0)))","v":0}]
[null,null,65,null,"Service availability - Phase 4",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$51),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$51,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$51,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$51),1,0)))","v":0}]
[null,null,65,null,"Service availability - Phase 5",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$52),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$52,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$52,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$52),1,0)))","v":0}]
[null,null,65]
[null,null,65,null,"Maintenance & Services triggers"]
[null,null,65,null,"Maintenance & services - Phase I",null,{"$f":"'Cap Exp and Op Exp Assumptions'!E55","v":"2017-06-01"},{"$f":"'Cap Exp and Op Exp Assumptions'!F55","v":"2020-05-31"},null,{"$f":"AND(J$2>=$G200,J$2<=$H200)","v":false},{"$f":"AND(K$2>=$G200,K$2<=$H200)","v":false},false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,65,null,"Maintenance & services - Phase II",null,{"$f":"'Cap Exp and Op Exp Assumptions'!E56","v":"2020-06-01"},{"$f":"'Cap Exp and Op Exp Assumptions'!F56","v":"2027-05-31"},null,{"$f":"AND(J$2>=$G201,J$2<=$H201)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,65,null,"Maintenance & services - Phase III",null,{"$f":"'Cap Exp and Op Exp Assumptions'!E57","v":"2027-06-01"},{"$f":"'Cap Exp and Op Exp Assumptions'!F57","v":"2037-05-31"},null,{"$f":"AND(J$2>=$G202,J$2<=$H202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,65]
[null,null,65,null,"Rent Trigger years 1-5",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$43),1,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$43),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$43,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$43,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$43),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$43","v":0}]
[null,null,65,null,"Rent Trigger years 6-10",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!H$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!I$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!J$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!K$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!L$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!M$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!N$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!O$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!P$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Q$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!R$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!S$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!T$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!U$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!V$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!W$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!X$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Y$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!Z$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AA$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AB$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AC$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AD$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AE$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AF$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AG$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AH$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AI$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AJ$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AK$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AL$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AM$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AN$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AO$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AP$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AQ$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AR$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AS$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AT$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AU$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AV$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AW$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AX$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AY$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!AZ$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BA$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BB$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BC$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BD$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BE$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BF$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BG$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BH$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BI$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BJ$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BK$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BL$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BM$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BN$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$F$44),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$F$44,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$44,'Time SA'!BO$2<='Cap Exp and Op Exp Assumptions'!$F$44),1,0)))*'Cap Exp and Op Exp Assumptions'!$G$44","v":0}]
[null,null,65,null,"Rent Trigger post year 10",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!H$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!H$1)*2,IF('Time SA'!H$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!I$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!I$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!I$1)*2,IF('Time SA'!I$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!J$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!J$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!J$1)*2,IF('Time SA'!J$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!K$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!K$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!K$1)*2,IF('Time SA'!K$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!L$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!L$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!L$1)*2,IF('Time SA'!L$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!M$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!M$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!M$1)*2,IF('Time SA'!M$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!N$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!N$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!N$1)*2,IF('Time SA'!N$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!O$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!O$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!O$1)*2,IF('Time SA'!O$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!P$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!P$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!P$1)*2,IF('Time SA'!P$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Q$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Q$1)*2,IF('Time SA'!Q$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!R$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!R$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!R$1)*2,IF('Time SA'!R$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!S$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!S$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!S$1)*2,IF('Time SA'!S$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!T$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!T$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!T$1)*2,IF('Time SA'!T$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!U$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!U$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!U$1)*2,IF('Time SA'!U$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!V$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!V$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!V$1)*2,IF('Time SA'!V$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!W$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!W$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!W$1)*2,IF('Time SA'!W$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!X$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!X$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!X$1)*2,IF('Time SA'!X$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Y$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Y$1)*2,IF('Time SA'!Y$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Z$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!Z$1)*2,IF('Time SA'!Z$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AA$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AA$1)*2,IF('Time SA'!AA$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AB$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AB$1)*2,IF('Time SA'!AB$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AC$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AC$1)*2,IF('Time SA'!AC$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AD$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AD$1)*2,IF('Time SA'!AD$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AE$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AE$1)*2,IF('Time SA'!AE$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AF$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AF$1)*2,IF('Time SA'!AF$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AG$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AG$1)*2,IF('Time SA'!AG$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AH$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AH$1)*2,IF('Time SA'!AH$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AI$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AI$1)*2,IF('Time SA'!AI$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AJ$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AJ$1)*2,IF('Time SA'!AJ$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AK$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AK$1)*2,IF('Time SA'!AK$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AL$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AL$1)*2,IF('Time SA'!AL$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AM$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AM$1)*2,IF('Time SA'!AM$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AN$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AN$1)*2,IF('Time SA'!AN$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AO$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AO$1)*2,IF('Time SA'!AO$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AP$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AP$1)*2,IF('Time SA'!AP$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AQ$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AQ$1)*2,IF('Time SA'!AQ$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AR$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AR$1)*2,IF('Time SA'!AR$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AS$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AS$1)*2,IF('Time SA'!AS$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AT$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AT$1)*2,IF('Time SA'!AT$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AU$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AU$1)*2,IF('Time SA'!AU$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AV$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AV$1)*2,IF('Time SA'!AV$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AW$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AW$1)*2,IF('Time SA'!AW$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AX$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AX$1)*2,IF('Time SA'!AX$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AY$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AY$1)*2,IF('Time SA'!AY$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AZ$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!AZ$1)*2,IF('Time SA'!AZ$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BA$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BA$1)*2,IF('Time SA'!BA$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BB$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BB$1)*2,IF('Time SA'!BB$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BC$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BC$1)*2,IF('Time SA'!BC$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BD$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BD$1)*2,IF('Time SA'!BD$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BE$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BE$1)*2,IF('Time SA'!BE$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BF$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BF$1)*2,IF('Time SA'!BF$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BG$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BG$1)*2,IF('Time SA'!BG$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BH$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BH$1)*2,IF('Time SA'!BH$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BI$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BI$1)*2,IF('Time SA'!BI$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BJ$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BJ$1)*2,IF('Time SA'!BJ$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BK$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BK$1)*2,IF('Time SA'!BK$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BL$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BL$1)*2,IF('Time SA'!BL$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BM$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BM$1)*2,IF('Time SA'!BM$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BN$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BN$1)*2,IF('Time SA'!BN$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BO$2>'Cap Exp and Op Exp Assumptions'!$E$45),1-YEARFRAC('Cap Exp and Op Exp Assumptions'!$E$45,'Time SA'!BO$1)*2,IF('Time SA'!BO$1>='Cap Exp and Op Exp Assumptions'!$E$45,1,0))*'Cap Exp and Op Exp Assumptions'!$G$45","v":0}]
[null,null,65,null,"Rent Trigger",null,null,null,null,{"$f":"SUM(J204:J206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP204:AP206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,65]
[null,null,65,null,"TUoS charge",null,null,{"$f":"SUM(J209:BQ209)","v":0},null,{"$f":"J$108*J$400*J$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"K$108*K$400*K$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"L$108*L$400*L$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"M$108*M$400*M$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"N$108*N$400*N$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"O$108*O$400*O$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"P$108*P$400*P$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"Q$108*Q$400*Q$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"R$108*R$400*R$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"S$108*S$400*S$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"T$108*T$400*T$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"U$108*U$400*U$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"V$108*V$400*V$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"W$108*W$400*W$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"X$108*X$400*X$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"Y$108*Y$400*Y$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"Z$108*Z$400*Z$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AA$108*AA$400*AA$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AB$108*AB$400*AB$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AC$108*AC$400*AC$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AD$108*AD$400*AD$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AE$108*AE$400*AE$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AF$108*AF$400*AF$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AG$108*AG$400*AG$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AH$108*AH$400*AH$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AI$108*AI$400*AI$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AJ$108*AJ$400*AJ$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AK$108*AK$400*AK$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AL$108*AL$400*AL$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AM$108*AM$400*AM$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AN$108*AN$400*AN$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AO$108*AO$400*AO$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AP$108*AP$400*AP$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AQ$108*AQ$400*AQ$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AR$108*AR$400*AR$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AS$108*AS$400*AS$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AT$108*AT$400*AT$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AU$108*AU$400*AU$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AV$108*AV$400*AV$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AW$108*AW$400*AW$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AX$108*AX$400*AX$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AY$108*AY$400*AY$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"AZ$108*AZ$400*AZ$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BA$108*BA$400*BA$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BB$108*BB$400*BB$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BC$108*BC$400*BC$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BD$108*BD$400*BD$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BE$108*BE$400*BE$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BF$108*BF$400*BF$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BG$108*BG$400*BG$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BH$108*BH$400*BH$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BI$108*BI$400*BI$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BJ$108*BJ$400*BJ$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BK$108*BK$400*BK$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BL$108*BL$400*BL$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BM$108*BM$400*BM$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BN$108*BN$400*BN$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BO$108*BO$400*BO$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BP$108*BP$400*BP$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0},{"$f":"BQ$108*BQ$400*BQ$22*'Timing, Infl, Rev Assumptions'!$G$11*'Cap Exp and Op Exp Assumptions'!$G$6*'Cockpit Page'!$F$38","v":0}]
[null,null,65]
[null,null,65,"Service & Availability"]
[null,null,65,null,"Service availability - Phase 1",null,null,{"$f":"SUM(J212:BQ212)","v":798378.7127834761},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*J$193*J$103*J$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*K$193*K$103*K$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*L$193*L$103*L$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*M$193*M$103*M$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*N$193*N$103*N$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*O$193*O$103*O$22*'Cockpit Page'!$F$38","v":157776.82301774339},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*P$193*P$103*P$22*'Cockpit Page'!$F$38","v":157636.51005619232},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*Q$193*Q$103*Q$22*'Cockpit Page'!$F$38","v":159284.20581963935},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*R$193*R$103*R$22*'Cockpit Page'!$F$38","v":160982.4246797837},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*S$193*S$103*S$22*'Cockpit Page'!$F$38","v":162698.74921011744},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*T$193*T$103*T$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*U$193*U$103*U$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*V$193*V$103*V$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*W$193*W$103*W$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*X$193*X$103*X$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*Y$193*Y$103*Y$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*Z$193*Z$103*Z$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AA$193*AA$103*AA$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AB$193*AB$103*AB$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AC$193*AC$103*AC$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AD$193*AD$103*AD$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AE$193*AE$103*AE$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AF$193*AF$103*AF$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AG$193*AG$103*AG$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AH$193*AH$103*AH$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AI$193*AI$103*AI$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AJ$193*AJ$103*AJ$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AK$193*AK$103*AK$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AL$193*AL$103*AL$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AM$193*AM$103*AM$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AN$193*AN$103*AN$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AO$193*AO$103*AO$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AP$193*AP$103*AP$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AQ$193*AQ$103*AQ$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AR$193*AR$103*AR$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AS$193*AS$103*AS$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AT$193*AT$103*AT$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AU$193*AU$103*AU$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AV$193*AV$103*AV$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AW$193*AW$103*AW$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AX$193*AX$103*AX$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AY$193*AY$103*AY$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*AZ$193*AZ$103*AZ$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BA$193*BA$103*BA$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BB$193*BB$103*BB$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BC$193*BC$103*BC$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BD$193*BD$103*BD$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BE$193*BE$103*BE$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BF$193*BF$103*BF$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BG$193*BG$103*BG$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BH$193*BH$103*BH$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BI$193*BI$103*BI$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BJ$193*BJ$103*BJ$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BK$193*BK$103*BK$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BL$193*BL$103*BL$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BM$193*BM$103*BM$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BN$193*BN$103*BN$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BO$193*BO$103*BO$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BP$193*BP$103*BP$22*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$48*BQ$193*BQ$103*BQ$22*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Service availability - Phase 2",null,null,{"$f":"SUM(J213:BQ213)","v":2055144.771716841},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*J$22*J$194*J$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*K$22*K$194*K$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*L$22*L$194*L$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*M$22*M$194*M$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*N$22*N$194*N$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*O$22*O$194*O$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*P$22*P$194*P$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*Q$22*Q$194*Q$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*R$22*R$194*R$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*S$22*S$194*S$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*T$22*T$194*T$103*'Cockpit Page'!$F$38","v":195349.46004527927},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*U$22*U$194*U$103*'Cockpit Page'!$F$38","v":197473.83954676145},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*V$22*V$194*V$103*'Cockpit Page'!$F$38","v":199664.25558121272},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*W$22*W$194*W$103*'Cockpit Page'!$F$38","v":201878.96811192392},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*X$22*X$194*X$103*'Cockpit Page'!$F$38","v":204163.00692198382},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*Y$22*Y$194*Y$103*'Cockpit Page'!$F$38","v":206472.8871227277},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*Z$22*Z$194*Z$103*'Cockpit Page'!$F$38","v":208855.58515889914},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AA$22*AA$194*AA$103*'Cockpit Page'!$F$38","v":211265.77954101065},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AB$22*AB$194*AB$103*'Cockpit Page'!$F$38","v":213752.49969885917},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AC$22*AC$194*AC$103*'Cockpit Page'!$F$38","v":216268.48998818322},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AD$22*AD$194*AD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AE$22*AE$194*AE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AF$22*AF$194*AF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AG$22*AG$194*AG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AH$22*AH$194*AH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AI$22*AI$194*AI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AJ$22*AJ$194*AJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AK$22*AK$194*AK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AL$22*AL$194*AL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AM$22*AM$194*AM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AN$22*AN$194*AN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AO$22*AO$194*AO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AP$22*AP$194*AP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AQ$22*AQ$194*AQ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AR$22*AR$194*AR$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AS$22*AS$194*AS$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AT$22*AT$194*AT$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AU$22*AU$194*AU$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AV$22*AV$194*AV$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AW$22*AW$194*AW$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AX$22*AX$194*AX$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AY$22*AY$194*AY$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*AZ$22*AZ$194*AZ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BA$22*BA$194*BA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BB$22*BB$194*BB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BC$22*BC$194*BC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BD$22*BD$194*BD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BE$22*BE$194*BE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BF$22*BF$194*BF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BG$22*BG$194*BG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BH$22*BH$194*BH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BI$22*BI$194*BI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BJ$22*BJ$194*BJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BK$22*BK$194*BK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BL$22*BL$194*BL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BM$22*BM$194*BM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BN$22*BN$194*BN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BO$22*BO$194*BO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BP$22*BP$194*BP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$49*BQ$22*BQ$194*BQ$103*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Service availability - Phase 3",null,null,{"$f":"SUM(J214:BQ214)","v":2777729.8395894538},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*J$195*J$22*J$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*K$195*K$22*K$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*L$195*L$22*L$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*M$195*M$22*M$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*N$195*N$22*N$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*O$195*O$22*O$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*P$195*P$22*P$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*Q$195*Q$22*Q$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*R$195*R$22*R$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*S$195*S$22*S$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*T$195*T$22*T$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*U$195*U$22*U$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*V$195*V$22*V$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*W$195*W$22*W$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*X$195*X$22*X$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*Y$195*Y$22*Y$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*Z$195*Z$22*Z$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AA$195*AA$22*AA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AB$195*AB$22*AB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AC$195*AC$22*AC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AD$195*AD$22*AD$103*'Cockpit Page'!$F$38","v":262637.9353841804},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AE$195*AE$22*AE$103*'Cockpit Page'!$F$38","v":265791.08953348472},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AF$195*AF$22*AF$103*'Cockpit Page'!$F$38","v":269045.82995125407},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AG$195*AG$22*AG$103*'Cockpit Page'!$F$38","v":272340.42623930739},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AH$195*AH$22*AH$103*'Cockpit Page'!$F$38","v":275741.95733578166},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AI$195*AI$22*AI$103*'Cockpit Page'!$F$38","v":279185.97354531853},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AJ$195*AJ$22*AJ$103*'Cockpit Page'!$F$38","v":282742.61853345396},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AK$195*AK$22*AK$103*'Cockpit Page'!$F$38","v":286344.57283068897},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AL$195*AL$22*AL$103*'Cockpit Page'!$F$38","v":290065.22147434688},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AM$195*AM$22*AM$103*'Cockpit Page'!$F$38","v":293834.21476163709},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AN$195*AN$22*AN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AO$195*AO$22*AO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AP$195*AP$22*AP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AQ$195*AQ$22*AQ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AR$195*AR$22*AR$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AS$195*AS$22*AS$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AT$195*AT$22*AT$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AU$195*AU$22*AU$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AV$195*AV$22*AV$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AW$195*AW$22*AW$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AX$195*AX$22*AX$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AY$195*AY$22*AY$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*AZ$195*AZ$22*AZ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BA$195*BA$22*BA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BB$195*BB$22*BB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BC$195*BC$22*BC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BD$195*BD$22*BD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BE$195*BE$22*BE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BF$195*BF$22*BF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BG$195*BG$22*BG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BH$195*BH$22*BH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BI$195*BI$22*BI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BJ$195*BJ$22*BJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BK$195*BK$22*BK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BL$195*BL$22*BL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BM$195*BM$22*BM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BN$195*BN$22*BN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BO$195*BO$22*BO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BP$195*BP$22*BP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$50*BQ$195*BQ$22*BQ$103*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Service availability - Phase 4",null,null,{"$f":"SUM(J215:BQ215)","v":3167336.771756242},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*J$196*J$22*J$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*K$196*K$22*K$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*L$196*L$22*L$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*M$196*M$22*M$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*N$196*N$22*N$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*O$196*O$22*O$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*P$196*P$22*P$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*Q$196*Q$22*Q$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*R$196*R$22*R$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*S$196*S$22*S$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*T$196*T$22*T$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*U$196*U$22*U$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*V$196*V$22*V$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*W$196*W$22*W$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*X$196*X$22*X$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*Y$196*Y$22*Y$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*Z$196*Z$22*Z$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AA$196*AA$22*AA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AB$196*AB$22*AB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AC$196*AC$22*AC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AD$196*AD$22*AD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AE$196*AE$22*AE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AF$196*AF$22*AF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AG$196*AG$22*AG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AH$196*AH$22*AH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AI$196*AI$22*AI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AJ$196*AJ$22*AJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AK$196*AK$22*AK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AL$196*AL$22*AL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AM$196*AM$22*AM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AN$196*AN$22*AN$103*'Cockpit Page'!$F$38","v":297728.36798465007},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AO$196*AO$22*AO$103*'Cockpit Page'!$F$38","v":301674.13000120205},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AP$196*AP$22*AP$103*'Cockpit Page'!$F$38","v":305751.94846163923},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AQ$196*AQ$22*AQ$103*'Cockpit Page'!$F$38","v":309884.88800056011},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AR$196*AR$22*AR$103*'Cockpit Page'!$F$38","v":314157.24502150586},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AS$196*AS$22*AS$103*'Cockpit Page'!$F$38","v":318488.50467120582},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AT$196*AT$22*AT$103*'Cockpit Page'!$F$38","v":322967.04396173579},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AU$196*AU$22*AU$103*'Cockpit Page'!$F$38","v":327508.55982404982},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AV$196*AV$22*AV$103*'Cockpit Page'!$F$38","v":332205.75847137766},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AW$196*AW$22*AW$103*'Cockpit Page'!$F$38","v":336970.32535831525},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AX$196*AX$22*AX$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AY$196*AY$22*AY$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*AZ$196*AZ$22*AZ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BA$196*BA$22*BA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BB$196*BB$22*BB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BC$196*BC$22*BC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BD$196*BD$22*BD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BE$196*BE$22*BE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BF$196*BF$22*BF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BG$196*BG$22*BG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BH$196*BH$22*BH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BI$196*BI$22*BI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BJ$196*BJ$22*BJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BK$196*BK$22*BK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BL$196*BL$22*BL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BM$196*BM$22*BM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BN$196*BN$22*BN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BO$196*BO$22*BO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BP$196*BP$22*BP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$51*BQ$196*BQ$22*BQ$103*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Service availability - Phase 5",null,null,{"$f":"SUM(J216:BQ216)","v":3660460.5336036552},null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*J$197*J$22*J$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*K$197*K$22*K$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*L$197*L$22*L$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*M$197*M$22*M$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*N$197*N$22*N$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*O$197*O$22*O$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*P$197*P$22*P$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*Q$197*Q$22*Q$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*R$197*R$22*R$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*S$197*S$22*S$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*T$197*T$22*T$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*U$197*U$22*U$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*V$197*V$22*V$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*W$197*W$22*W$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*X$197*X$22*X$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*Y$197*Y$22*Y$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*Z$197*Z$22*Z$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AA$197*AA$22*AA$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AB$197*AB$22*AB$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AC$197*AC$22*AC$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AD$197*AD$22*AD$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AE$197*AE$22*AE$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AF$197*AF$22*AF$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AG$197*AG$22*AG$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AH$197*AH$22*AH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AI$197*AI$22*AI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AJ$197*AJ$22*AJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AK$197*AK$22*AK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AL$197*AL$22*AL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AM$197*AM$22*AM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AN$197*AN$22*AN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AO$197*AO$22*AO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AP$197*AP$22*AP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AQ$197*AQ$22*AQ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AR$197*AR$22*AR$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AS$197*AS$22*AS$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AT$197*AT$22*AT$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AU$197*AU$22*AU$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AV$197*AV$22*AV$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AW$197*AW$22*AW$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AX$197*AX$22*AX$103*'Cockpit Page'!$F$38","v":341899.56262507895},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AY$197*AY$22*AY$103*'Cockpit Page'!$F$38","v":346900.90529164678},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*AZ$197*AZ$22*AZ$103*'Cockpit Page'!$F$38","v":352076.53781152295},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BA$197*BA$22*BA$103*'Cockpit Page'!$F$38","v":357329.38884415652},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BB$197*BB$22*BB$103*'Cockpit Page'!$F$38","v":362766.83287544281},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BC$197*BC$22*BC$103*'Cockpit Page'!$F$38","v":368287.0179252862},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BD$197*BD$22*BD$103*'Cockpit Page'!$F$38","v":374002.83939654322},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BE$197*BE$22*BE$103*'Cockpit Page'!$F$38","v":379807.37052494567},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BF$197*BF$22*BF$103*'Cockpit Page'!$F$38","v":385701.98808604741},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BG$197*BG$22*BG$103*'Cockpit Page'!$F$38","v":391688.09022298444},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BH$197*BH$22*BH$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BI$197*BI$22*BI$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BJ$197*BJ$22*BJ$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BK$197*BK$22*BK$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BL$197*BL$22*BL$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BM$197*BM$22*BM$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BN$197*BN$22*BN$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BO$197*BO$22*BO$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BP$197*BP$22*BP$103*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$52*BQ$197*BQ$22*BQ$103*'Cockpit Page'!$F$38","v":0}]
[null,null,65]
[null,null,65,null,"Total Service availabity",null,null,{"$f":"SUM(J218:BQ218)","v":12459050.629449667},null,{"$f":"SUM(J212:J216)","v":0},0,0,0,0,157776.82301774339,157636.51005619232,159284.20581963935,160982.4246797837,162698.74921011744,195349.46004527927,197473.83954676145,199664.25558121272,201878.96811192392,204163.00692198382,206472.8871227277,208855.58515889914,211265.77954101065,213752.49969885917,216268.48998818322,262637.9353841804,265791.08953348472,269045.82995125407,272340.42623930739,275741.95733578166,279185.97354531853,282742.61853345396,286344.57283068897,290065.22147434688,293834.21476163709,297728.36798465007,301674.13000120205,{"$f":"SUM(AP212:AP216)","v":305751.94846163923},309884.88800056011,314157.24502150586,318488.50467120582,322967.04396173579,327508.55982404982,332205.75847137766,336970.32535831525,341899.56262507895,346900.90529164678,352076.53781152295,357329.38884415652,362766.83287544281,368287.0179252862,374002.83939654322,379807.37052494567,385701.98808604741,391688.09022298444,0,0,0,0,0,0,0,0,0,0]
[null,null,65]
[null,null,{"$f":"C219+B220","v":65},"Maintenance & Services "]
[null,null,65,null,"Maintenance & services - Phase I",null,null,{"$f":"SUM(J221:BQ221)","v":0},null,{"$f":"J$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*J$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"K$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*K$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"L$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*L$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"M$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*M$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"N$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*N$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"O$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*O$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"P$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*P$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Q$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"R$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*R$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"S$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*S$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"T$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*T$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"U$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*U$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"V$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*V$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"W$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*W$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"X$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*X$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Y$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Z$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AA$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AB$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AC$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AD$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AE$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AF$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AG$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AH$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AI$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AJ$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AK$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AL$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AM$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AN$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AO$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AP$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AQ$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AR$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AS$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AT$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AU$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AV$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AW$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AX$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AY$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AZ$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BA$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BB$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BC$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BD$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BE$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BF$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BG$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BH$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BI$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BJ$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BK$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BL$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BM$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BN$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BO$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BP$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BQ$200*'Cap Exp and Op Exp Assumptions'!$G$55*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Maintenance & services - Phase II",null,null,{"$f":"SUM(J222:BQ222)","v":0},null,{"$f":"J$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*J$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"K$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*K$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"L$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*L$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"M$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*M$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"N$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*N$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"O$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*O$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"P$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*P$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Q$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"R$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*R$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"S$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*S$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"T$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*T$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"U$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*U$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"V$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*V$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"W$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*W$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"X$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*X$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Y$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Z$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AA$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AB$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AC$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AD$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AE$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AF$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AG$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AH$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AI$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AJ$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AK$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AL$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AM$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AN$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AO$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AP$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AQ$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AR$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AS$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AT$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AU$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AV$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AW$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AX$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AY$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AZ$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BA$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BB$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BC$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BD$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BE$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BF$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BG$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BH$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BI$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BJ$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BK$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BL$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BM$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BN$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BO$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BP$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BQ$201*'Cap Exp and Op Exp Assumptions'!$G$56*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Maintenance & services - Phase III",null,null,{"$f":"SUM(J223:BQ223)","v":0},null,{"$f":"J$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*J$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"K$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*K$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"L$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*L$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"M$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*M$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"N$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*N$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"O$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*O$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"P$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*P$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Q$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"R$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*R$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"S$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*S$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"T$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*T$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"U$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*U$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"V$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*V$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"W$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*W$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"X$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*X$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Y$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"Z$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AA$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AB$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AC$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AD$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AE$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AF$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AG$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AH$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AI$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AJ$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AK$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AL$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AM$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AN$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AO$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AP$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AQ$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AR$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AS$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AT$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AU$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AV$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AW$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AX$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AY$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"AZ$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BA$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BB$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BC$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BD$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BE$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BF$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BG$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BH$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BI$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BJ$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BK$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BL$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BM$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BN$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BO$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BP$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0},{"$f":"BQ$202*'Cap Exp and Op Exp Assumptions'!$G$57*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*'Cap Exp and Op Exp Assumptions'!$G$5*'Cockpit Page'!$F$38","v":0}]
[null,null,65]
[null,null,65,null,"Total Maintenance & Service",null,null,{"$f":"SUM(J225:BQ225)","v":0},null,{"$f":"SUM(J221:J223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP221:AP223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,65]
[null,null,65,null,"Rent",null,null,{"$f":"SUM(J227:BQ227)","v":0},null,{"$f":"J$188*J$207*'Cockpit Page'!$F$38","v":0},{"$f":"K$188*K$207*'Cockpit Page'!$F$38","v":0},{"$f":"L$188*L$207*'Cockpit Page'!$F$38","v":0},{"$f":"M$188*M$207*'Cockpit Page'!$F$38","v":0},{"$f":"N$188*N$207*'Cockpit Page'!$F$38","v":0},{"$f":"O$188*O$207*'Cockpit Page'!$F$38","v":0},{"$f":"P$188*P$207*'Cockpit Page'!$F$38","v":0},{"$f":"Q$188*Q$207*'Cockpit Page'!$F$38","v":0},{"$f":"R$188*R$207*'Cockpit Page'!$F$38","v":0},{"$f":"S$188*S$207*'Cockpit Page'!$F$38","v":0},{"$f":"T$188*T$207*'Cockpit Page'!$F$38","v":0},{"$f":"U$188*U$207*'Cockpit Page'!$F$38","v":0},{"$f":"V$188*V$207*'Cockpit Page'!$F$38","v":0},{"$f":"W$188*W$207*'Cockpit Page'!$F$38","v":0},{"$f":"X$188*X$207*'Cockpit Page'!$F$38","v":0},{"$f":"Y$188*Y$207*'Cockpit Page'!$F$38","v":0},{"$f":"Z$188*Z$207*'Cockpit Page'!$F$38","v":0},{"$f":"AA$188*AA$207*'Cockpit Page'!$F$38","v":0},{"$f":"AB$188*AB$207*'Cockpit Page'!$F$38","v":0},{"$f":"AC$188*AC$207*'Cockpit Page'!$F$38","v":0},{"$f":"AD$188*AD$207*'Cockpit Page'!$F$38","v":0},{"$f":"AE$188*AE$207*'Cockpit Page'!$F$38","v":0},{"$f":"AF$188*AF$207*'Cockpit Page'!$F$38","v":0},{"$f":"AG$188*AG$207*'Cockpit Page'!$F$38","v":0},{"$f":"AH$188*AH$207*'Cockpit Page'!$F$38","v":0},{"$f":"AI$188*AI$207*'Cockpit Page'!$F$38","v":0},{"$f":"AJ$188*AJ$207*'Cockpit Page'!$F$38","v":0},{"$f":"AK$188*AK$207*'Cockpit Page'!$F$38","v":0},{"$f":"AL$188*AL$207*'Cockpit Page'!$F$38","v":0},{"$f":"AM$188*AM$207*'Cockpit Page'!$F$38","v":0},{"$f":"AN$188*AN$207*'Cockpit Page'!$F$38","v":0},{"$f":"AO$188*AO$207*'Cockpit Page'!$F$38","v":0},{"$f":"AP$188*AP$207*'Cockpit Page'!$F$38","v":0},{"$f":"AQ$188*AQ$207*'Cockpit Page'!$F$38","v":0},{"$f":"AR$188*AR$207*'Cockpit Page'!$F$38","v":0},{"$f":"AS$188*AS$207*'Cockpit Page'!$F$38","v":0},{"$f":"AT$188*AT$207*'Cockpit Page'!$F$38","v":0},{"$f":"AU$188*AU$207*'Cockpit Page'!$F$38","v":0},{"$f":"AV$188*AV$207*'Cockpit Page'!$F$38","v":0},{"$f":"AW$188*AW$207*'Cockpit Page'!$F$38","v":0},{"$f":"AX$188*AX$207*'Cockpit Page'!$F$38","v":0},{"$f":"AY$188*AY$207*'Cockpit Page'!$F$38","v":0},{"$f":"AZ$188*AZ$207*'Cockpit Page'!$F$38","v":0},{"$f":"BA$188*BA$207*'Cockpit Page'!$F$38","v":0},{"$f":"BB$188*BB$207*'Cockpit Page'!$F$38","v":0},{"$f":"BC$188*BC$207*'Cockpit Page'!$F$38","v":0},{"$f":"BD$188*BD$207*'Cockpit Page'!$F$38","v":0},{"$f":"BE$188*BE$207*'Cockpit Page'!$F$38","v":0},{"$f":"BF$188*BF$207*'Cockpit Page'!$F$38","v":0},{"$f":"BG$188*BG$207*'Cockpit Page'!$F$38","v":0},{"$f":"BH$188*BH$207*'Cockpit Page'!$F$38","v":0},{"$f":"BI$188*BI$207*'Cockpit Page'!$F$38","v":0},{"$f":"BJ$188*BJ$207*'Cockpit Page'!$F$38","v":0},{"$f":"BK$188*BK$207*'Cockpit Page'!$F$38","v":0},{"$f":"BL$188*BL$207*'Cockpit Page'!$F$38","v":0},{"$f":"BM$188*BM$207*'Cockpit Page'!$F$38","v":0},{"$f":"BN$188*BN$207*'Cockpit Page'!$F$38","v":0},{"$f":"BO$188*BO$207*'Cockpit Page'!$F$38","v":0},{"$f":"BP$188*BP$207*'Cockpit Page'!$F$38","v":0},{"$f":"BQ$188*BQ$207*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"BOP Maintenance ",null,null,2729591.5718385358,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":6576.8649989135793},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":39865.568318099984},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":40282.263206877498},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":40703.313599355548},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":41137.274609294385},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":41575.862322601912},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":42027.99006154784},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":42485.034583475644},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":42956.28637657113},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":43432.765380958146},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":43924.159421090822},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":44421.113045112754},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":44933.732887321035},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":45452.268364789481},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":45987.267796350148},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":46528.564479996734},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":47087.172801131579},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":47652.487610204058},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":48236.015363916231},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":48826.688697144375},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":49436.533890656945},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":50053.996048784036},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":50691.650913469282},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":51337.42908015944},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":52004.487421750287},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":52680.213256806601},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":53378.378453155237},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":54085.796357707921},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":54816.890067447071},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":55557.866187142528},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":56323.837839406435},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":57100.369878746678},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":57903.30702170499},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":58717.534950640882},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":59559.674545076981},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":60413.892287839859},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":61297.63304150656},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":62194.3012476203},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":63122.21709672291},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":64063.977105270089},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":65038.831961340809},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":66028.52108205363},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":67053.284975829301},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":68093.953224583369},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":69150.772664205331},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":70223.993961482396},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":71313.871673555026},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":72420.664308295323},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":73544.634385622427},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":74686.048499769589},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":63204.314485431314},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$60*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Metering and Electrical input charge",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$61*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Insurance",null,null,909863.8572795121,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":2192.2883329711931},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":13288.522772699995},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":13427.421068959167},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":13567.771199785184},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":13712.424869764794},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":13858.620774200635},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":14009.330020515948},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":14161.67819449188},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":14318.76212552371},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":14477.588460319383},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":14641.386473696941},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":14807.037681704252},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":14977.910962440345},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":15150.756121596492},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":15329.089265450049},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":15509.521493332246},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":15695.724267043859},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":15884.162536734686},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":16078.671787972076},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":16275.562899048124},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":16478.84463021898},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":16684.665349594681},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":16897.216971156427},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":17112.476360053148},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":17334.829140583432},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":17560.071085602198},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":17792.792817718411},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":18028.598785902643},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":18272.296689149021},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":18519.288729047508},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":18774.612613135476},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":19033.456626248892},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":19301.10234056833},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":19572.51165021363},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":19853.224848358994},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":20137.96409594662},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":20432.544347168856},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":20731.433749206768},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":21040.73903224097},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":21354.65903509003},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":21679.61065378027},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":22009.50702735121},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":22351.0949919431},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":22697.984408194454},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":23050.257554735108},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":23407.997987160797},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":23771.290557851677},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":24140.22143609844},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":24514.878128540811},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":24895.349499923195},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":21068.104828477106},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$62*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Bank agency fees",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$63*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Business rates",null,null,3002550.7290223916,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":7234.5514988049381},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":43852.125149909982},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":44310.489527565253},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":44773.644959291109},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":45251.002070223818},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":45733.448554862101},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":46230.78906770263},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":46733.538041823209},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":47251.915014228245},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":47776.041919053961},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":48316.575363199903},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":48863.224349624033},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":49427.106176053137},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":49997.495201268423},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":50585.994575985162},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":51181.420927996413},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":51795.890081244732},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":52417.736371224462},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":53059.616900307854},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":53709.357566858809},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":54380.187279722639},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":55059.395653662439},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":55760.816004816217},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":56471.171988175389},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":57204.936163925318},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":57948.234582487261},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":58716.216298470761},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":59494.375993478716},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":60298.579074191774},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":61113.652805856778},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":61956.221623347075},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":62810.40686662135},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":63693.637723875487},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":64589.288445704973},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":65515.641999584681},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":66455.281516623843},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":67427.396345657224},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":68413.731372382332},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":69434.438806395206},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":70470.374815797099},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":71542.7151574749},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":72631.373190258993},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":73758.613473412232},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":74903.348547041707},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":76065.84993062586},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":77246.39335763063},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":78445.258840910537},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":79662.730739124861},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":80899.097824184675},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":82154.653349746543},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":69524.745933974453},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$64*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"SPV O&M cost",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$65*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Consultant fees",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$66*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Other",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$67*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Tax, Audit & Accounting",null,null,0,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$68*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Contingency",null,null,260675.99511058023,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":628.09060739624681},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":3807.1617743785487},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":3846.9561362568011},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":3887.1664487384551},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":3928.6097251876135},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":3970.4948518084821},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":4013.6730508778192},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":4057.3208027219239},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":4102.3253489625431},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":4147.8290938815026},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":4194.7572247141734},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":4242.2162958082681},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":4291.1714907391588},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":4340.691628837395},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":4391.7840745514395},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":4443.4779078396887},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":4496.8250025080661},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":4550.812566774488},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":4606.5394672539996},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":4662.9487705772872},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":4721.1889865577377},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":4780.1566226588757},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":4841.0526622363168},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":4902.7244771552269},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":4966.4285487771531},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":5030.9603660250305},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":5097.6351422763246},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":5165.1935521611067},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":5235.0130014411952},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":5305.7762208721115},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":5378.9265136633139},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":5453.0853234203078},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":5529.7658205728267},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":5607.5245877862044},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":5687.948919054852},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":5769.5267134887063},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":5853.9239554638771},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":5939.5557691477388},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":6028.1717327370379},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":6118.109813553293},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":6211.2084523080475},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":6305.7237633361219},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":6403.5887151916986},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":6502.9725329477114},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":6603.8987894316087},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":6706.3914233215683},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":6810.4747448245053},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":6916.1734414422035},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":7023.5125838269423},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":7132.5176317279956},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":6036.012033358691},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$70*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Line O & M",null,null,2047193.6788789022,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":4932.6487491851849},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":29899.17623857499},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":30211.697405158124},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":30527.485199516665},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":30852.955956970789},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":31181.89674195143},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":31520.992546160884},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":31863.775937606733},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":32217.214782428346},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":32574.574035718611},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":32943.119565818117},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":33315.834783834565},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":33700.299665490777},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":34089.201273592109},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":34490.450847262611},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":34896.423359997556},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":35315.379600848682},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":35739.365707653044},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":36177.011522937173},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":36620.016522858277},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":37077.400417992707},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":37540.497036588029},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":38018.738185101967},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":38503.071810119582},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":39003.365566312714},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":39510.159942604951},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":40033.783839866424},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":40564.347268280944},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":41112.667550585298},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":41668.399640356896},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":42242.878379554822},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":42825.277409060007},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":43427.480266278741},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":44038.151212980665},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":44669.75590880774},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":45310.419215879898},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":45973.224781129924},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":46645.725935715229},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":47341.662822542188},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":48047.982828952569},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":48779.123971005611},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":49521.390811540223},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":50289.963731871976},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":51070.464918437523},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":51863.079498153995},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":52667.995471111797},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":53485.40375516627},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":54315.498231221492},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":55158.47578921682},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":56014.536374827185},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":47403.235864073489},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$69*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65,null,"Miscellaneous",null,null,454931.92863975605,null,{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*J$22*J$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*K$22*K$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*L$22*L$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*M$22*M$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*N$22*N$400*'Cockpit Page'!$F$38","v":1096.1441664855965},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*O$22*O$400*'Cockpit Page'!$F$38","v":6644.2613863499973},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*P$22*P$400*'Cockpit Page'!$F$38","v":6713.7105344795837},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Q$22*Q$400*'Cockpit Page'!$F$38","v":6783.8855998925919},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*R$22*R$400*'Cockpit Page'!$F$38","v":6856.2124348823972},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*S$22*S$400*'Cockpit Page'!$F$38","v":6929.3103871003177},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*T$22*T$400*'Cockpit Page'!$F$38","v":7004.6650102579742},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*U$22*U$400*'Cockpit Page'!$F$38","v":7080.8390972459401},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*V$22*V$400*'Cockpit Page'!$F$38","v":7159.381062761855},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*W$22*W$400*'Cockpit Page'!$F$38","v":7238.7942301596913},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*X$22*X$400*'Cockpit Page'!$F$38","v":7320.6932368484704},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Y$22*Y$400*'Cockpit Page'!$F$38","v":7403.5188408521262},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*Z$22*Z$400*'Cockpit Page'!$F$38","v":7488.9554812201723},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AA$22*AA$400*'Cockpit Page'!$F$38","v":7575.3780607982462},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AB$22*AB$400*'Cockpit Page'!$F$38","v":7664.5446327250247},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AC$22*AC$400*'Cockpit Page'!$F$38","v":7754.7607466661229},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AD$22*AD$400*'Cockpit Page'!$F$38","v":7847.8621335219295},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AE$22*AE$400*'Cockpit Page'!$F$38","v":7942.081268367343},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AF$22*AF$400*'Cockpit Page'!$F$38","v":8039.3358939860382},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AG$22*AG$400*'Cockpit Page'!$F$38","v":8137.7814495240618},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AH$22*AH$400*'Cockpit Page'!$F$38","v":8239.4223151094902},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AI$22*AI$400*'Cockpit Page'!$F$38","v":8342.3326747973406},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AJ$22*AJ$400*'Cockpit Page'!$F$38","v":8448.6084855782137},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AK$22*AK$400*'Cockpit Page'!$F$38","v":8556.2381800265739},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AL$22*AL$400*'Cockpit Page'!$F$38","v":8667.4145702917158},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AM$22*AM$400*'Cockpit Page'!$F$38","v":8780.0355428010989},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AN$22*AN$400*'Cockpit Page'!$F$38","v":8896.3964088592056},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AO$22*AO$400*'Cockpit Page'!$F$38","v":9014.2993929513214},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AP$22*AP$400*'Cockpit Page'!$F$38","v":9136.1483445745107},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AQ$22*AQ$400*'Cockpit Page'!$F$38","v":9259.6443645237541},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AR$22*AR$400*'Cockpit Page'!$F$38","v":9387.3063065677379},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AS$22*AS$400*'Cockpit Page'!$F$38","v":9516.7283131244458},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AT$22*AT$400*'Cockpit Page'!$F$38","v":9650.551170284165},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AU$22*AU$400*'Cockpit Page'!$F$38","v":9786.2558251068149},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AV$22*AV$400*'Cockpit Page'!$F$38","v":9926.6124241794969},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AW$22*AW$400*'Cockpit Page'!$F$38","v":10068.98204797331},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AX$22*AX$400*'Cockpit Page'!$F$38","v":10216.272173584428},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AY$22*AY$400*'Cockpit Page'!$F$38","v":10365.716874603384},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*AZ$22*AZ$400*'Cockpit Page'!$F$38","v":10520.369516120485},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BA$22*BA$400*'Cockpit Page'!$F$38","v":10677.329517545015},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BB$22*BB$400*'Cockpit Page'!$F$38","v":10839.805326890135},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BC$22*BC$400*'Cockpit Page'!$F$38","v":11004.753513675605},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BD$22*BD$400*'Cockpit Page'!$F$38","v":11175.54749597155},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BE$22*BE$400*'Cockpit Page'!$F$38","v":11348.992204097227},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BF$22*BF$400*'Cockpit Page'!$F$38","v":11525.128777367554},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BG$22*BG$400*'Cockpit Page'!$F$38","v":11703.998993580399},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BH$22*BH$400*'Cockpit Page'!$F$38","v":11885.645278925838},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BI$22*BI$400*'Cockpit Page'!$F$38","v":12070.11071804922},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BJ$22*BJ$400*'Cockpit Page'!$F$38","v":12257.439064270406},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BK$22*BK$400*'Cockpit Page'!$F$38","v":12447.674749961598},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BL$22*BL$400*'Cockpit Page'!$F$38","v":10534.052414238553},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BM$22*BM$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BN$22*BN$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BO$22*BO$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BP$22*BP$400*'Cockpit Page'!$F$38","v":0},{"$f":"'Cap Exp and Op Exp Assumptions'!$G$72*'Cap Exp and Op Exp Assumptions'!$G$6*'Timing, Infl, Rev Assumptions'!$G$73*BQ$22*BQ$400*'Cockpit Page'!$F$38","v":0}]
[null,null,65]
[null,null,65,"MRA calc's"]
[null,null,65,null,"MRA required balance inflated",null,null,{"$f":"SUM(J242:BQ242)","v":0},null,{"$f":"'Time SA'!H$16*'Finance and Value Assumptions'!$F$61*J$22","v":0},{"$f":"'Time SA'!I$16*'Finance and Value Assumptions'!$F$61*K$22","v":0},{"$f":"'Time SA'!J$16*'Finance and Value Assumptions'!$F$61*L$22","v":0},{"$f":"'Time SA'!K$16*'Finance and Value Assumptions'!$F$61*M$22","v":0},{"$f":"'Time SA'!L$16*'Finance and Value Assumptions'!$F$61*N$22","v":0},{"$f":"'Time SA'!M$16*'Finance and Value Assumptions'!$F$61*O$22","v":0},{"$f":"'Time SA'!N$16*'Finance and Value Assumptions'!$F$61*P$22","v":0},{"$f":"'Time SA'!O$16*'Finance and Value Assumptions'!$F$61*Q$22","v":0},{"$f":"'Time SA'!P$16*'Finance and Value Assumptions'!$F$61*R$22","v":0},{"$f":"'Time SA'!Q$16*'Finance and Value Assumptions'!$F$61*S$22","v":0},{"$f":"'Time SA'!R$16*'Finance and Value Assumptions'!$F$61*T$22","v":0},{"$f":"'Time SA'!S$16*'Finance and Value Assumptions'!$F$61*U$22","v":0},{"$f":"'Time SA'!T$16*'Finance and Value Assumptions'!$F$61*V$22","v":0},{"$f":"'Time SA'!U$16*'Finance and Value Assumptions'!$F$61*W$22","v":0},{"$f":"'Time SA'!V$16*'Finance and Value Assumptions'!$F$61*X$22","v":0},{"$f":"'Time SA'!W$16*'Finance and Value Assumptions'!$F$61*Y$22","v":0},{"$f":"'Time SA'!X$16*'Finance and Value Assumptions'!$F$61*Z$22","v":0},{"$f":"'Time SA'!Y$16*'Finance and Value Assumptions'!$F$61*AA$22","v":0},{"$f":"'Time SA'!Z$16*'Finance and Value Assumptions'!$F$61*AB$22","v":0},{"$f":"'Time SA'!AA$16*'Finance and Value Assumptions'!$F$61*AC$22","v":0},{"$f":"'Time SA'!AB$16*'Finance and Value Assumptions'!$F$61*AD$22","v":0},{"$f":"'Time SA'!AC$16*'Finance and Value Assumptions'!$F$61*AE$22","v":0},{"$f":"'Time SA'!AD$16*'Finance and Value Assumptions'!$F$61*AF$22","v":0},{"$f":"'Time SA'!AE$16*'Finance and Value Assumptions'!$F$61*AG$22","v":0},{"$f":"'Time SA'!AF$16*'Finance and Value Assumptions'!$F$61*AH$22","v":0},{"$f":"'Time SA'!AG$16*'Finance and Value Assumptions'!$F$61*AI$22","v":0},{"$f":"'Time SA'!AH$16*'Finance and Value Assumptions'!$F$61*AJ$22","v":0},{"$f":"'Time SA'!AI$16*'Finance and Value Assumptions'!$F$61*AK$22","v":0},{"$f":"'Time SA'!AJ$16*'Finance and Value Assumptions'!$F$61*AL$22","v":0},{"$f":"'Time SA'!AK$16*'Finance and Value Assumptions'!$F$61*AM$22","v":0},{"$f":"'Time SA'!AL$16*'Finance and Value Assumptions'!$F$61*AN$22","v":0},{"$f":"'Time SA'!AM$16*'Finance and Value Assumptions'!$F$61*AO$22","v":0},{"$f":"'Time SA'!AN$16*'Finance and Value Assumptions'!$F$61*AP$22","v":0},{"$f":"'Time SA'!AO$16*'Finance and Value Assumptions'!$F$61*AQ$22","v":0},{"$f":"'Time SA'!AP$16*'Finance and Value Assumptions'!$F$61*AR$22","v":0},{"$f":"'Time SA'!AQ$16*'Finance and Value Assumptions'!$F$61*AS$22","v":0},{"$f":"'Time SA'!AR$16*'Finance and Value Assumptions'!$F$61*AT$22","v":0},{"$f":"'Time SA'!AS$16*'Finance and Value Assumptions'!$F$61*AU$22","v":0},{"$f":"'Time SA'!AT$16*'Finance and Value Assumptions'!$F$61*AV$22","v":0},{"$f":"'Time SA'!AU$16*'Finance and Value Assumptions'!$F$61*AW$22","v":0},{"$f":"'Time SA'!AV$16*'Finance and Value Assumptions'!$F$61*AX$22","v":0},{"$f":"'Time SA'!AW$16*'Finance and Value Assumptions'!$F$61*AY$22","v":0},{"$f":"'Time SA'!AX$16*'Finance and Value Assumptions'!$F$61*AZ$22","v":0},{"$f":"'Time SA'!AY$16*'Finance and Value Assumptions'!$F$61*BA$22","v":0},{"$f":"'Time SA'!AZ$16*'Finance and Value Assumptions'!$F$61*BB$22","v":0},{"$f":"'Time SA'!BA$16*'Finance and Value Assumptions'!$F$61*BC$22","v":0},{"$f":"'Time SA'!BB$16*'Finance and Value Assumptions'!$F$61*BD$22","v":0},{"$f":"'Time SA'!BC$16*'Finance and Value Assumptions'!$F$61*BE$22","v":0},{"$f":"'Time SA'!BD$16*'Finance and Value Assumptions'!$F$61*BF$22","v":0},{"$f":"'Time SA'!BE$16*'Finance and Value Assumptions'!$F$61*BG$22","v":0},{"$f":"'Time SA'!BF$16*'Finance and Value Assumptions'!$F$61*BH$22","v":0},{"$f":"'Time SA'!BG$16*'Finance and Value Assumptions'!$F$61*BI$22","v":0},{"$f":"'Time SA'!BH$16*'Finance and Value Assumptions'!$F$61*BJ$22","v":0},{"$f":"'Time SA'!BI$16*'Finance and Value Assumptions'!$F$61*BK$22","v":0},{"$f":"'Time SA'!BJ$16*'Finance and Value Assumptions'!$F$61*BL$22","v":0},{"$f":"'Time SA'!BK$16*'Finance and Value Assumptions'!$F$61*BM$22","v":0},{"$f":"'Time SA'!BL$16*'Finance and Value Assumptions'!$F$61*BN$22","v":0},{"$f":"'Time SA'!BM$16*'Finance and Value Assumptions'!$F$61*BO$22","v":0},{"$f":"'Time SA'!BN$16*'Finance and Value Assumptions'!$F$61*BP$22","v":0},{"$f":"'Time SA'!BO$16*'Finance and Value Assumptions'!$F$61*BQ$22","v":0}]
[null,null,65,null,"MRA built up over 2 years",null,null,{"$f":"SUM(J243:BQ243)","v":0},null,{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!H$14*('Time SA'!H$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!I$14*('Time SA'!I$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!J$14*('Time SA'!J$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!K$14*('Time SA'!K$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!L$14*('Time SA'!L$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!M$14*('Time SA'!M$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!N$14*('Time SA'!N$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!O$14*('Time SA'!O$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!P$14*('Time SA'!P$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!Q$14*('Time SA'!Q$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!R$14*('Time SA'!R$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!S$14*('Time SA'!S$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!T$14*('Time SA'!T$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!U$14*('Time SA'!U$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!V$14*('Time SA'!V$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!W$14*('Time SA'!W$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!X$14*('Time SA'!X$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!Y$14*('Time SA'!Y$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!Z$14*('Time SA'!Z$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AA$14*('Time SA'!AA$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AB$14*('Time SA'!AB$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AC$14*('Time SA'!AC$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AD$14*('Time SA'!AD$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AE$14*('Time SA'!AE$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AF$14*('Time SA'!AF$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AG$14*('Time SA'!AG$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AH$14*('Time SA'!AH$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AI$14*('Time SA'!AI$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AJ$14*('Time SA'!AJ$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AK$14*('Time SA'!AK$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AL$14*('Time SA'!AL$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AM$14*('Time SA'!AM$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AN$14*('Time SA'!AN$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AO$14*('Time SA'!AO$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AP$14*('Time SA'!AP$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AQ$14*('Time SA'!AQ$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AR$14*('Time SA'!AR$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AS$14*('Time SA'!AS$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AT$14*('Time SA'!AT$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AU$14*('Time SA'!AU$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AV$14*('Time SA'!AV$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AW$14*('Time SA'!AW$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AX$14*('Time SA'!AX$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AY$14*('Time SA'!AY$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!AZ$14*('Time SA'!AZ$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BA$14*('Time SA'!BA$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BB$14*('Time SA'!BB$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BC$14*('Time SA'!BC$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BD$14*('Time SA'!BD$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BE$14*('Time SA'!BE$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BF$14*('Time SA'!BF$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BG$14*('Time SA'!BG$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BH$14*('Time SA'!BH$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BI$14*('Time SA'!BI$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BJ$14*('Time SA'!BJ$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BK$14*('Time SA'!BK$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BL$14*('Time SA'!BL$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BM$14*('Time SA'!BM$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BN$14*('Time SA'!BN$13>0)","v":0},{"$f":"'Finance and Value Assumptions'!$F$60*'Time SA'!BO$14*('Time SA'!BO$13>0)","v":0}]
[null,null,65,null,"MRA target balance",null,null,{"$f":"SUM(J244:BQ244)","v":0},null,{"$f":"SUM(J242:J243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP242:AP243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,65]
[null,true,66,"Operating Expense Summary"]
[null,true,67,null,"Service & Availability",null,null,null,null,{"$f":"J218","v":0},0,0,0,0,157776.82301774339,157636.51005619232,159284.20581963935,160982.4246797837,162698.74921011744,195349.46004527927,197473.83954676145,199664.25558121272,201878.96811192392,204163.00692198382,206472.8871227277,208855.58515889914,211265.77954101065,213752.49969885917,216268.48998818322,262637.9353841804,265791.08953348472,269045.82995125407,272340.42623930739,275741.95733578166,279185.97354531853,282742.61853345396,286344.57283068897,290065.22147434688,293834.21476163709,297728.36798465007,301674.13000120205,{"$f":"AP218","v":305751.94846163923},309884.88800056011,314157.24502150586,318488.50467120582,322967.04396173579,327508.55982404982,332205.75847137766,336970.32535831525,341899.56262507895,346900.90529164678,352076.53781152295,357329.38884415652,362766.83287544281,368287.0179252862,374002.83939654322,379807.37052494567,385701.98808604741,391688.09022298444,0,0,0,0,0,0,0,0,0,0]
[null,true,68,null,"Maintenance & Services",null,null,null,null,{"$f":"J225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,69,null,"Rent",null,null,null,null,{"$f":"J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,70,null,"BOP Maintenance ",null,null,null,null,{"$f":"J228","v":0},0,0,0,6576.8649989135793,39865.568318099984,40282.263206877498,40703.313599355548,41137.274609294385,41575.862322601912,42027.99006154784,42485.034583475644,42956.28637657113,43432.765380958146,43924.159421090822,44421.113045112754,44933.732887321035,45452.268364789481,45987.267796350148,46528.564479996734,47087.172801131579,47652.487610204058,48236.015363916231,48826.688697144375,49436.533890656945,50053.996048784036,50691.650913469282,51337.42908015944,52004.487421750287,52680.213256806601,53378.378453155237,54085.796357707921,{"$f":"AP228","v":54816.890067447071},55557.866187142528,56323.837839406435,57100.369878746678,57903.30702170499,58717.534950640882,59559.674545076981,60413.892287839859,61297.63304150656,62194.3012476203,63122.21709672291,64063.977105270089,65038.831961340809,66028.52108205363,67053.284975829301,68093.953224583369,69150.772664205331,70223.993961482396,71313.871673555026,72420.664308295323,73544.634385622427,74686.048499769589,63204.314485431314,0,0,0,0,0]
[null,true,71,null,"Metering and Electrical input charge",null,null,null,null,{"$f":"J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,72,null,"Insurance",null,null,null,null,{"$f":"J230","v":0},0,0,0,2192.2883329711931,13288.522772699995,13427.421068959167,13567.771199785184,13712.424869764794,13858.620774200635,14009.330020515948,14161.67819449188,14318.76212552371,14477.588460319383,14641.386473696941,14807.037681704252,14977.910962440345,15150.756121596492,15329.089265450049,15509.521493332246,15695.724267043859,15884.162536734686,16078.671787972076,16275.562899048124,16478.84463021898,16684.665349594681,16897.216971156427,17112.476360053148,17334.829140583432,17560.071085602198,17792.792817718411,18028.598785902643,{"$f":"AP230","v":18272.296689149021},18519.288729047508,18774.612613135476,19033.456626248892,19301.10234056833,19572.51165021363,19853.224848358994,20137.96409594662,20432.544347168856,20731.433749206768,21040.73903224097,21354.65903509003,21679.61065378027,22009.50702735121,22351.0949919431,22697.984408194454,23050.257554735108,23407.997987160797,23771.290557851677,24140.22143609844,24514.878128540811,24895.349499923195,21068.104828477106,0,0,0,0,0]
[null,true,73,null,"Bank agency fees",null,null,null,null,{"$f":"J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,74,null,"Business rates",null,null,null,null,{"$f":"J232","v":0},0,0,0,7234.5514988049381,43852.125149909982,44310.489527565253,44773.644959291109,45251.002070223818,45733.448554862101,46230.78906770263,46733.538041823209,47251.915014228245,47776.041919053961,48316.575363199903,48863.224349624033,49427.106176053137,49997.495201268423,50585.994575985162,51181.420927996413,51795.890081244732,52417.736371224462,53059.616900307854,53709.357566858809,54380.187279722639,55059.395653662439,55760.816004816217,56471.171988175389,57204.936163925318,57948.234582487261,58716.216298470761,59494.375993478716,{"$f":"AP232","v":60298.579074191774},61113.652805856778,61956.221623347075,62810.40686662135,63693.637723875487,64589.288445704973,65515.641999584681,66455.281516623843,67427.396345657224,68413.731372382332,69434.438806395206,70470.374815797099,71542.7151574749,72631.373190258993,73758.613473412232,74903.348547041707,76065.84993062586,77246.39335763063,78445.258840910537,79662.730739124861,80899.097824184675,82154.653349746543,69524.745933974453,0,0,0,0,0]
[null,true,75,null,"SPV O&M cost",null,null,null,null,{"$f":"J233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,76,null,"SPV overheads",null,null,null,null,{"$f":"J234+J235+J236+J237","v":0},0,0,0,628.09060739624681,3807.1617743785487,3846.9561362568011,3887.1664487384551,3928.6097251876135,3970.4948518084821,4013.6730508778192,4057.3208027219239,4102.3253489625431,4147.8290938815026,4194.7572247141734,4242.2162958082681,4291.1714907391588,4340.691628837395,4391.7840745514395,4443.4779078396887,4496.8250025080661,4550.812566774488,4606.5394672539996,4662.9487705772872,4721.1889865577377,4780.1566226588757,4841.0526622363168,4902.7244771552269,4966.4285487771531,5030.9603660250305,5097.6351422763246,5165.1935521611067,{"$f":"AP234+AP235+AP236+AP237","v":5235.0130014411952},5305.7762208721115,5378.9265136633139,5453.0853234203078,5529.7658205728267,5607.5245877862044,5687.948919054852,5769.5267134887063,5853.9239554638771,5939.5557691477388,6028.1717327370379,6118.109813553293,6211.2084523080475,6305.7237633361219,6403.5887151916986,6502.9725329477114,6603.8987894316087,6706.3914233215683,6810.4747448245053,6916.1734414422035,7023.5125838269423,7132.5176317279956,6036.012033358691,0,0,0,0,0]
[null,true,77,null,"Line O & M",null,null,null,null,{"$f":"J238","v":0},0,0,0,4932.6487491851849,29899.17623857499,30211.697405158124,30527.485199516665,30852.955956970789,31181.89674195143,31520.992546160884,31863.775937606733,32217.214782428346,32574.574035718611,32943.119565818117,33315.834783834565,33700.299665490777,34089.201273592109,34490.450847262611,34896.423359997556,35315.379600848682,35739.365707653044,36177.011522937173,36620.016522858277,37077.400417992707,37540.497036588029,38018.738185101967,38503.071810119582,39003.365566312714,39510.159942604951,40033.783839866424,40564.347268280944,{"$f":"AP238","v":41112.667550585298},41668.399640356896,42242.878379554822,42825.277409060007,43427.480266278741,44038.151212980665,44669.75590880774,45310.419215879898,45973.224781129924,46645.725935715229,47341.662822542188,48047.982828952569,48779.123971005611,49521.390811540223,50289.963731871976,51070.464918437523,51863.079498153995,52667.995471111797,53485.40375516627,54315.498231221492,55158.47578921682,56014.536374827185,47403.235864073489,0,0,0,0,0]
[null,true,78,null,"TUoS charge",null,null,null,null,{"$f":"J236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,true,79,null,"Miscellaneous",null,null,null,null,{"$f":"J239","v":0},0,0,0,1096.1441664855965,6644.2613863499973,6713.7105344795837,6783.8855998925919,6856.2124348823972,6929.3103871003177,7004.6650102579742,7080.8390972459401,7159.381062761855,7238.7942301596913,7320.6932368484704,7403.5188408521262,7488.9554812201723,7575.3780607982462,7664.5446327250247,7754.7607466661229,7847.8621335219295,7942.081268367343,8039.3358939860382,8137.7814495240618,8239.4223151094902,8342.3326747973406,8448.6084855782137,8556.2381800265739,8667.4145702917158,8780.0355428010989,8896.3964088592056,9014.2993929513214,{"$f":"AP239","v":9136.1483445745107},9259.6443645237541,9387.3063065677379,9516.7283131244458,9650.551170284165,9786.2558251068149,9926.6124241794969,10068.98204797331,10216.272173584428,10365.716874603384,10520.369516120485,10677.329517545015,10839.805326890135,11004.753513675605,11175.54749597155,11348.992204097227,11525.128777367554,11703.998993580399,11885.645278925838,12070.11071804922,12257.439064270406,12447.674749961598,10534.052414238553,0,0,0,0,0]
[null,null,79]
[null,true,80,null,"Total Opex",null,null,null,null,{"$f":"SUM(J247:J259)","v":0},{"$f":"SUM(K247:K259)","v":0},0,0,22660.588353756735,295133.63865775691,296429.04793548875,299527.47282621881,302720.90434610751,305948.38284264226,340156.89980234235,343856.02620412683,347670.14029168861,351526.5612320152,355503.69820735219,359525.83211966371,363674.76182216371,367871.57019189274,372201.63089118362,376582.65890401194,424876.78927047923,429977.73559444287,435243.0208876275,440572.78214531834,446075.53485604015,451647.01693140395,457400.70175581233,463227.68472637836,469246.68288598739,475343.88953796425,481643.57094499638,488026.74135168467,494623.54318902805,501309.51594835974,508221.02829718078,515227.82908842748,522472.88830502029,529819.82649648306,537418.61711644032,545126.39123606752,553100.55726958986,561191.37024032255,569564.13681828184,578061.82196036458,586858.12839824252,595788.28731350193,605034.93278076302,614425.08636024757,623960.97530056688,633644.86141727201,245711.94485123386,249525.39887423153,253398.03777566206,257330.78010595607,217770.46555955362,0,0,0,0,0]
[null,true,81,null,"Op Exp per MWH",{"$f":"'Finance and Value Assumptions'!F105","v":3.5231439103343254E-2},{"$f":"NPV(F262,J262:BQ262)","v":411.39222508744149},{"$f":"'Timing, Infl, Rev Assumptions'!G10*'Timing, Infl, Rev Assumptions'!G12","v":50},{"$f":"PMT(F262,H262,-G262)","v":17.612450136444394},{"$f":"IF(J7,(J261/J103)/J22)","v":false},{"$f":"IF(K7,(K261/K103)/K22)","v":false},false,false,false,15.651190216430022,15.733879223990009,15.733879223990003,15.733879223990007,15.733879223990005,17.412738162854339,17.412738162854343,17.412738162854343,17.412738162854339,17.412738162854335,17.412738162854339,17.412738162854339,17.412738162854335,17.412738162854339,17.412738162854339,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854335,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854335,19.412738162854343,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854339,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854339,7.4127381628543407,7.4127381628543398,7.4127381628543398,7.4127381628543398,7.4127381628543398,false,false,false,false,false]
[null,true,82,null,"Op Exp per kW/Yr",{"$f":"F262","v":3.5231439103343254E-2},{"$f":"NPV(F263,J263:BQ263)","v":1148.4141126061043},{"$f":"G105*1000","v":12500},{"$f":"PMT(F263,H262,-G263)","v":49.165698962747598},{"$f":"IF(J7,(J261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/J22)","v":false},{"$f":"IF(K7,(K261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/K22)","v":false},{"$f":"IF(L7,(L261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/L22)","v":false},{"$f":"IF(M7,(M261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/M22)","v":false},{"$f":"IF(N7,(N261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/N22)","v":false},{"$f":"IF(O7,(O261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/O22)","v":44.419329929445709},{"$f":"IF(P7,(P261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/P22)","v":44.15278949146213},{"$f":"IF(Q7,(Q261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/Q22)","v":44.152789491462116},{"$f":"IF(R7,(R261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/R22)","v":44.152789491462137},{"$f":"IF(S7,(S261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/S22)","v":44.152789491462123},{"$f":"IF(T7,(T261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/T22)","v":48.561479999999996},{"$f":"IF(U7,(U261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/U22)","v":48.561480000000003},{"$f":"IF(V7,(V261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/V22)","v":48.56148000000001},{"$f":"IF(W7,(W261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/W22)","v":48.561479999999989},{"$f":"IF(X7,(X261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/X22)","v":48.561479999999989},{"$f":"IF(Y7,(Y261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/Y22)","v":48.561480000000003},{"$f":"IF(Z7,(Z261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/Z22)","v":48.561479999999996},{"$f":"IF(AA7,(AA261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AA22)","v":48.561479999999989},{"$f":"IF(AB7,(AB261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AB22)","v":48.561479999999996},{"$f":"IF(AC7,(AC261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AC22)","v":48.561479999999996},{"$f":"IF(AD7,(AD261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AD22)","v":54.139176000000006},{"$f":"IF(AE7,(AE261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AE22)","v":54.139175999999999},{"$f":"IF(AF7,(AF261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AF22)","v":54.139176000000006},{"$f":"IF(AG7,(AG261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AG22)","v":54.139176000000006},{"$f":"IF(AH7,(AH261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AH22)","v":54.139175999999999},{"$f":"IF(AI7,(AI261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AI22)","v":54.139175999999999},{"$f":"IF(AJ7,(AJ261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AJ22)","v":54.139175999999999},{"$f":"IF(AK7,(AK261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AK22)","v":54.139175999999999},{"$f":"IF(AL7,(AL261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AL22)","v":54.139175999999985},{"$f":"IF(AM7,(AM261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AM22)","v":54.139175999999999},{"$f":"IF(AN7,(AN261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AN22)","v":54.139175999999985},{"$f":"IF(AO7,(AO261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AO22)","v":54.139175999999992},{"$f":"IF(AP7,(AP261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AP22)","v":54.139175999999992},{"$f":"IF(AQ7,(AQ261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AQ22)","v":54.139176000000006},{"$f":"IF(AR7,(AR261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AR22)","v":54.139175999999999},{"$f":"IF(AS7,(AS261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AS22)","v":54.139175999999999},{"$f":"IF(AT7,(AT261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AT22)","v":54.139175999999985},{"$f":"IF(AU7,(AU261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AU22)","v":54.139176000000006},{"$f":"IF(AV7,(AV261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AV22)","v":54.139175999999992},{"$f":"IF(AW7,(AW261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AW22)","v":54.139175999999999},{"$f":"IF(AX7,(AX261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AX22)","v":54.139175999999999},{"$f":"IF(AY7,(AY261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AY22)","v":54.139176000000006},{"$f":"IF(AZ7,(AZ261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/AZ22)","v":54.139176000000006},{"$f":"IF(BA7,(BA261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BA22)","v":54.139175999999999},{"$f":"IF(BB7,(BB261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BB22)","v":54.139175999999992},{"$f":"IF(BC7,(BC261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BC22)","v":54.139175999999992},{"$f":"IF(BD7,(BD261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BD22)","v":54.139175999999999},{"$f":"IF(BE7,(BE261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BE22)","v":54.139175999999985},{"$f":"IF(BF7,(BF261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BF22)","v":54.139176000000006},{"$f":"IF(BG7,(BG261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BG22)","v":54.139175999999999},{"$f":"IF(BH7,(BH261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BH22)","v":20.672999999999998},{"$f":"IF(BI7,(BI261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BI22)","v":20.672999999999998},{"$f":"IF(BJ7,(BJ261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BJ22)","v":20.672999999999998},{"$f":"IF(BK7,(BK261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BK22)","v":20.672999999999998},{"$f":"IF(BL7,(BL261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BL22)","v":17.227500000000003},{"$f":"IF(BM7,(BM261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BM22)","v":false},{"$f":"IF(BN7,(BN261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BN22)","v":false},{"$f":"IF(BO7,(BO261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BO22)","v":false},{"$f":"IF(BP7,(BP261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BP22)","v":false},{"$f":"IF(BQ7,(BQ261*'Timing, Infl, Rev Assumptions'!$G$12/$H$263)/BQ22)","v":false}]
[null,true,83,null,"Market Price",{"$f":"F263","v":3.5231439103343254E-2},{"$f":"NPV(F264,J264:BQ264)","v":1813.1757992726662},{"$f":"H262","v":50},{"$f":"PMT(F264,H264,-G264)","v":77.625357033691785},{"$f":"IF(J7,J138+J139)","v":false},{"$f":"IF(K7,K138+K139)","v":false},false,false,false,68.069675189447793,67.083007258379084,67.083007258379084,69.098405708377086,69.098405708377086,69.873098603419578,69.873098603419578,71.232113430677302,71.232113430677302,71.847629801835694,71.847629801835694,73.005235051038653,73.005235051038653,74.833574950768536,74.833574950768536,75.74431647165504,75.74431647165504,76.410932909631484,76.410932909631484,76.99538538596704,76.99538538596704,77.147172989396012,77.147172989396012,78.315634092791896,78.315634092791896,79.558716930421511,79.558716930421511,80.193210897827214,80.193210897827214,81.515507366284723,81.515507366284723,83.718562092135812,83.718562092135812,85.455195651606715,85.455195651606715,87.978406098235709,87.978406098235709,89.921737686910816,89.921737686910816,93.181355953498922,93.181355953498922,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,false,false,false,false,false]
[null,null,83]
[null,true,84,null,"Project EBITDA",null,null,null,null,{"$f":"J188-J261","v":0},0,0,0,-22660.588353756735,1206261.0647733167,1220658.9849864705,1233417.9241272751,1246568.0890818895,1259858.4553704967,1255362.9924642965,1269014.7701937682,1310704.5959128519,1325243.1716042247,1353025.2496673008,1368333.2444036209,1408727.8530250564,1424984.5787176052,1481528.5993823116,1498967.0460655233,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,{"$f":"AP188-AP261","v":1830510.0314997646},1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,2840641.4001379344,3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0]
[null,null,84]
["Working Capital ",null,84]
[null,true,85,null,"Debtors",null,null,null,null,{"$f":"J400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"K400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"L400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"M400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"N400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":2.7397260273972598E-2},{"$f":"O400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"P400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Q400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"R400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"S400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"T400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"U400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"V400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"W400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"X400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Y400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Z400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AA400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AB400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AC400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AD400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AE400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AF400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AG400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AH400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AI400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AJ400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AK400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AL400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AM400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AN400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AO400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AP400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AQ400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AR400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AS400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AT400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AU400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AV400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AW400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AX400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AY400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AZ400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BA400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BB400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BC400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BD400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BE400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BF400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BG400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BH400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BI400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BJ400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BK400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BL400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0.13698630136986301},{"$f":"BM400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BN400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BO400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BP400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BQ400*'Timing, Infl, Rev Assumptions'!$G$47/'Timing, Infl, Rev Assumptions'!$G$49","v":0}]
[null,true,86,null,"Creditors",null,null,null,null,{"$f":"J400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"K400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"L400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"M400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"N400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":2.7397260273972598E-2},{"$f":"O400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"P400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Q400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"R400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"S400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"T400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"U400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"V400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"W400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"X400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Y400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"Z400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AA400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AB400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AC400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AD400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AE400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AF400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AG400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AH400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AI400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AJ400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AK400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AL400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AM400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AN400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AO400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AP400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AQ400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AR400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AS400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AT400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AU400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AV400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AW400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AX400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AY400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"AZ400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BA400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BB400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BC400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BD400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BE400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BF400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BG400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BH400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BI400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BJ400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BK400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.16438356164383561},{"$f":"BL400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0.13698630136986301},{"$f":"BM400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BN400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BO400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BP400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0},{"$f":"BQ400*'Timing, Infl, Rev Assumptions'!$G$48/'Timing, Infl, Rev Assumptions'!$G$49","v":0}]
[null,true,87]
[null,true,88,null,"Level of Debtors",null,null,null,null,{"$f":"J269*J188","v":0},0,0,0,0,246804.60878319017,249384.33417895221,251991.02415673868,254677.64275528718,257392.90491174886,262277.24256437895,265129.44598321564,272609.54567745869,275633.38074020384,280854.07362323062,284031.62901752623,291353.85449543339,294716.07927279419,304722.77757920465,308309.54054293729,315345.50538950774,319131.4511910117,325539.59581462329,329525.98558390373,332529.49704861525,336682.78945666901,341564.20315250935,345915.50560457062,355087.78432102222,359701.65519013995,369576.52518284461,374474.48309376463,{"$f":"AP269*AP188","v":382213.73830500699},387380.23447717365,332045.07822354435,358299.43295856734,373157.42891392676,378404.7147105349,391793.97410740523,397413.16807960911,415132.52200156904,421205.12407986738,436932.04630585306,443450.9099736645,466518.34082843061,473617.30175081198,545328.9048023714,553792.41970041452,562387.28850946156,571115.54984469141,579979.27396062901,588980.56324218796,598121.55270333623,607404.41049349844,424028.27696659841,0,0,0,0,0]
[null,true,89,null,"Level of Creditors",null,null,null,null,{"$f":"J270*J261","v":0},0,0,0,620.83803708922551,48515.118683466884,48728.062674326917,49237.392793351035,49762.340440456028,50292.884850845301,55916.202707234355,56524.278280130435,57151.255938359769,57785.188147728521,58438.964088879809,59100.136786794028,59782.152628300879,60472.038935653596,61183.829735537031,61903.998723947167,69842.759880078767,70681.271604565947,71546.797954130539,72422.923092381097,73327.485181814816,74243.34524899791,75189.156453010248,76147.016667349861,77136.441022354091,78138.721567884524,79174.285634793923,80223.573920824871,{"$f":"AP270*AP261","v":81307.97970230598},82407.043717538589,83543.182733783135,84694.985603577108,85885.954241921136,87093.670109010913,88342.786375305252,89609.817737435747,90920.639551165455,92250.636203888629,93626.981394786053,95023.86114416951,96469.829325738494,97937.800654274281,99457.797169440484,101001.38405921878,102568.92744666852,104160.79913708581,40391.004633079538,41017.873787544908,41654.471963122531,42300.950154403734,29831.570624596385,0,0,0,0,0]
[null,true,90,null,"Working Capital",null,null,null,null,{"$f":"J272-J273","v":0},{"$f":"K272-K273","v":0},0,0,-620.83803708922551,198289.49009972328,200656.2715046253,202753.63136338766,204915.30231483115,207100.02006090357,206361.03985714458,208605.1677030852,215458.28973909892,217848.19259247533,222415.10953435081,224931.4922307322,231571.70186713251,234244.04033714058,243538.94784366761,246405.54181899014,245502.74550942896,248450.17958644574,253992.79786049275,257103.06249152264,259202.01186680043,262439.4442076711,266375.04669949913,269768.48893722077,277951.34329866816,281562.93362225546,290402.23954805068,294250.90917293978,300905.75860270101,304973.19075963506,248501.8954897612,273604.44735499023,287271.47467200563,291311.04460152402,303451.18773209996,307803.35034217336,324211.88245040359,328954.48787597875,343305.06491106702,348427.04882949498,370048.51150269213,375679.50109653769,445871.10763293091,452791.03564119572,459818.36106279306,466954.75070760562,539588.2693275495,547962.68945464306,556467.08074021374,565103.46033909474,394196.70634200203,0,0,0,{"$f":"BP272-BP273","v":0},{"$f":"BQ272-BQ273","v":0}]
[null,true,91,null,"Working Capital Change",null,null,null,null,null,{"$f":"K274-J274","v":0},{"$f":"L274-K274","v":0},0,-620.83803708922551,198910.32813681249,2366.7814049020235,2097.3598587623565,2161.6709514434915,2184.7177460724197,-738.98020375898341,2244.1278459406167,6853.1220360137231,2389.9028533764067,4566.9169418754755,2516.3826963813917,6640.2096364003082,2672.3384700080787,9294.9075065270299,2866.5939753225248,-902.79630956117762,2947.4340770167764,5542.6182740470103,3110.2646310298878,2098.9493752777926,3237.4323408706696,3935.6024918280309,3393.4422377216397,8182.8543614473892,3611.5903235872975,8839.3059257952264,3848.6696248890948,6654.8494297612342,4067.4321569340536,-56471.295269873866,25102.551865229034,13667.027317015396,4039.5699295183877,12140.143130575947,4352.1626100733993,16408.532108230225,4742.605425575166,14350.577035088267,5121.9839184279554,21621.462673197151,5630.9895938455593,70191.606536393228,6919.9280082648038,7027.3254215973429,7136.3896448125597,72633.518619943876,8374.4201270935591,8504.3912855706876,8636.3795988810016,-170906.75399709272,-394196.70634200203,0,0,{"$f":"BP274-BO274","v":0},{"$f":"BQ274-BP274","v":0}]
[null,true,92,null,"Working Capital Investment",null,null,null,null,null,{"$f":"-K275","v":0},{"$f":"-L275","v":0},0,620.83803708922551,-198910.32813681249,-2366.7814049020235,-2097.3598587623565,-2161.6709514434915,-2184.7177460724197,738.98020375898341,-2244.1278459406167,-6853.1220360137231,-2389.9028533764067,-4566.9169418754755,-2516.3826963813917,-6640.2096364003082,-2672.3384700080787,-9294.9075065270299,-2866.5939753225248,902.79630956117762,-2947.4340770167764,-5542.6182740470103,-3110.2646310298878,-2098.9493752777926,-3237.4323408706696,-3935.6024918280309,-3393.4422377216397,-8182.8543614473892,-3611.5903235872975,-8839.3059257952264,-3848.6696248890948,-6654.8494297612342,-4067.4321569340536,56471.295269873866,-25102.551865229034,-13667.027317015396,-4039.5699295183877,-12140.143130575947,-4352.1626100733993,-16408.532108230225,-4742.605425575166,-14350.577035088267,-5121.9839184279554,-21621.462673197151,-5630.9895938455593,-70191.606536393228,-6919.9280082648038,-7027.3254215973429,-7136.3896448125597,-72633.518619943876,-8374.4201270935591,-8504.3912855706876,-8636.3795988810016,170906.75399709272,394196.70634200203,0,0,{"$f":"-BP275","v":0},{"$f":"-BQ275","v":0}]
[]
[null,null,null,null,null,1]
[]
[]
["Graph",null,null,null,null,null,null,null,null,{"$f":"IF(J7,J2,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01",{"$f":"IF(AP7,AP2,NA)","v":"2031-01-01"},"2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"INDEX(E285:E368,$F$278)","v":"Annual Cost Inflation Rate"},null,null,null,null,{"$f":"INDEX(J285:J368,$F$278)","v":2.06E-2},2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,{"$f":"INDEX(AP285:AP368,$F$278)","v":2.7217308952960002E-2},2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[]
[]
[null,{"$f":"MATCH(C285,C:C,0)","v":20},1,null,{"$f":"INDEX(E:E,B285)","v":"Annual Cost Inflation Rate"},null,null,null,null,{"$f":"INDEX(J:J,$B285)","v":2.06E-2},2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,{"$f":"INDEX(T:T,$B285)","v":2.186779083063E-2},2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,{"$f":"INDEX(AD:AD,$B285)","v":2.415555138587E-2},2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,{"$f":"INDEX(AN:AN,$B285)","v":2.6681423897230001E-2},2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,{"$f":"INDEX(AX:AX,$B285)","v":2.9470191248359999E-2},2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,{"$f":"INDEX(BH:BH,$B285)","v":3.1280908744919997E-2},3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,21,2,null,"Periodic Inflation Rate",null,null,null,null,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,1.406185537262461E-2,1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,22,3,null,"Inflation Index for Operating Costs",null,null,null,null,1.0102474944289641,1.0206,1.0310585928142006,1.0416243599999997,1.052298399826173,1.0630818218159996,1.0741936855167333,1.0854216959828147,1.0969939895811835,1.1086896619360509,1.1207464016412758,1.1329342555593505,1.1455009700418968,1.1582070768255506,1.1713109178957553,1.1845630145363402,1.1982328769952275,1.2120604897277194,1.2263271412360039,1.2407617194665796,1.2556579413635087,1.2707330029387749,1.2862937430377661,1.3020450319238499,1.3183075704175184,1.3347732279675744,1.3517773576925143,1.3689981088042518,1.3867863312466744,1.404805686848176,1.4234234254174729,1.4422879028722113,1.4617837351319218,1.4815430983238007,1.5019690090508382,1.5226765300999114,1.5440881872454664,1.5658009320170903,1.5882579878687195,1.6110371276757296,1.6346035477735084,1.6585146999365414,1.6832591225792777,1.7083727228072023,1.7343688523024217,1.7607605621880968,1.7880875993554481,1.8158387526555564,1.8440206043788088,1.8726398389728638,1.9017032446281341,1.9312177148878753,1.9611902502832648,1.9916279599938556,2.0225380635338022,2.0539278924642543,2.0858048921323298,2.118176623437074,2.1510507646228283,2.1844351131004314]
[null,24,4,null,"Annual Inflation Rate Revenues",null,null,null,null,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,25,5,null,"Periodic Inflation Rate",null,null,null,null,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.024749442896411E-2,1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,1.406185537262461E-2,1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,26,6,null,"Inflation Index for Revenue",null,null,null,null,1.0102474944289641,1.0206,1.0310585928142006,1.0416243599999997,1.052298399826173,1.0630818218159996,1.0741936855167333,1.0854216959828147,1.0969939895811835,1.1086896619360509,1.1207464016412758,1.1329342555593505,1.1455009700418968,1.1582070768255506,1.1713109178957553,1.1845630145363402,1.1982328769952275,1.2120604897277194,1.2263271412360039,1.2407617194665796,1.2556579413635087,1.2707330029387749,1.2862937430377661,1.3020450319238499,1.3183075704175184,1.3347732279675744,1.3517773576925143,1.3689981088042518,1.3867863312466744,1.404805686848176,1.4234234254174729,1.4422879028722113,1.4617837351319218,1.4815430983238007,1.5019690090508382,1.5226765300999114,1.5440881872454664,1.5658009320170903,1.5882579878687195,1.6110371276757296,1.6346035477735084,1.6585146999365414,1.6832591225792777,1.7083727228072023,1.7343688523024217,1.7607605621880968,1.7880875993554481,1.8158387526555564,1.8440206043788088,1.8726398389728638,1.9017032446281341,1.9312177148878753,1.9611902502832648,1.9916279599938556,2.0225380635338022,2.0539278924642543,2.0858048921323298,2.118176623437074,2.1510507646228283,2.1844351131004314]
[null,30,7,null,"Output (P50)",null,null,null,null,0,0,0,0,0,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,0,0,0,0,0]
[null,31,8,null,"Output (P75)",null,null,null,null,0,0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,0,0,0,0,0]
[null,32,9,null,"Output (P90)",null,null,null,null,0,0,0,0,0,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,0,0,0,0,0]
[null,33,10,null,"Output (P99)",null,null,null,null,0,0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,0,0,0,0,0]
[null,35,11,null,"Output ( P50 yrs 1-15)",null,null,null,null,{"$f":"INDEX(J:J,$B295)","v":0},0,0,0,0,19400,19400,19400,19400,19400,{"$f":"INDEX(T:T,$B295)","v":19400},19400,19400,19400,19400,19400,19400,19400,19400,19400,{"$f":"INDEX(AD:AD,$B295)","v":19400},19400,19400,19400,19400,19400,19400,19400,19400,19400,{"$f":"INDEX(AN:AN,$B295)","v":19400},19400,19400,19400,16166.666666666668,0,0,0,0,0,{"$f":"INDEX(AX:AX,$B295)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BH:BH,$B295)","v":0},0,0,0,0,0,0,0,0,0]
[null,36,12,null,"Output ( P50 yrs 16-20)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3233.3333333333326,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,16166.666666666668,0,0,0,0,0]
[null,37,13,null,"Output ( P75 yrs 1-15)",null,null,null,null,0,0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,14,null,"Output ( P75 yrs 16-20)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3016.6666666666661,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0]
[null,40,15,null,"Output ( P90 yrs 1-15)",null,null,null,null,0,0,0,0,0,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,14166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,16,null,"Output ( P90 yrs 16-20)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2833.3333333333326,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,17000,14166.666666666668,0,0,0,0,0]
[null,42,17,null,"Output ( P99 yrs 1-15)",null,null,null,null,0,0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,12750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,18,null,"Output ( P99 yrs 16-20)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2549.9999999999995,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,12750,0,0,0,0,0]
[null,62,19,null,"Scenario 1 (P50)",null,null,null,null,0,0,0,0,0,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,19400,16166.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,20,null,"Scenario 2 (P75)",null,null,null,null,0,0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,21,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"INDEX(J:J,$B305)","v":0},0,0,0,0,17000,17000,17000,17000,17000,{"$f":"INDEX(T:T,$B305)","v":17000},17000,17000,17000,17000,17000,17000,17000,17000,17000,{"$f":"INDEX(AD:AD,$B305)","v":17000},17000,17000,17000,17000,17000,17000,17000,17000,17000,{"$f":"INDEX(AN:AN,$B305)","v":17000},17000,17000,17000,14166.666666666668,0,0,0,0,0,{"$f":"INDEX(AX:AX,$B305)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BH:BH,$B305)","v":0},0,0,0,0,0,0,0,0,0]
[null,65,22,null,"Scenario 4 (P99)",null,null,null,null,0,0,0,0,0,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,15300,12750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,23,null,"Scenario 2 (P75)",null,null,null,null,0,0,0,0,0,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,18100,15083.333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,24,null,"Constraints in P90 and P99 Case",null,null,null,null,4.9500000000000002E-2,4.9500000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,0.02,0.02,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
[null,95,25,null,"Constraints in P50 and P75 Case",null,null,null,null,4.9500000000000002E-2,4.9500000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,0.02,0.02,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,96,26,null,"Constraints Applied in Refit 1 ",null,null,null,null,4.9500000000000002E-2,4.9500000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,0.02,0.02,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
[null,98,27,null,"Constraint 12.5MW (Refit 1 or Gate 2)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,28,null,"Constraints in P90 and P99 Case",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100,29,null,"Constraints in P50 and P75 Case",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,107,30,null,"TLAF trigger",null,null,null,null,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0]
[null,111,31,null,"TLAF",null,null,null,null,{"$f":"INDEX(J:J,$B315)","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"INDEX(T:T,$B315)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"INDEX(AD:AD,$B315)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"INDEX(AN:AN,$B315)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"INDEX(AX:AX,$B315)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"INDEX(BH:BH,$B315)","v":0.02},0.02,0.02,0.02,0.02,0,0,0,0,0]
[null,115,32,null,"Refit 1",null,null,null,null,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999,69.234999999999999]
[null,{"$f":"MATCH(C317,C:C,0)","v":116},33,null,{"$f":"INDEX(E:E,B317)","v":"Refit 2"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,34,null,"Bonus for Refit 1",null,null,null,null,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999,10.385249999999999]
[null,118,35,null,"Bonus for Refit 2",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,120,36,null,"Refit 1",null,null,null,null,0,0,0,0,0,73.60246993343074,74.371799816751036,75.149171121370173,75.950378868653246,76.760128744142477,77.594877117633729,78.438703183651626,79.308759660850725,80.188466964016996,81.095711400512613,82.01322031142351,82.959653238764574,83.917008006298659,84.904759623474732,85.904137647268641,86.935477570302524,87.979199458466084,89.05654729921973,90.147087785247749,91.273024637856892,92.413024438335015,93.590305359841224,94.782584063062373,96.014151643863499,97.261721728933466,98.550720858778732,99.856802955357551,101.2065969018586,102.57463641244834,103.98882434163478,105.42250956146736,106.90494564393987,108.40822752820324,109.9630417900908,111.54015553462914,113.17177663009885,114.82726525010645,116.54044535177628,118.27918546355666,120.07902748915816,121.90625752309289,123.79824494137445,125.71959604010745,127.67076654416682,129.65221925128623,131.66442414182887,133.70785849026205,135.78300697836184,137.8903618101746,140.0304228287628,0,0,0,0,0]
[null,121,37,null,"Refit 2",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,122,38,null,"Bonus for 46MW",null,null,null,null,0,0,0,0,0,11.04037049001461,11.155769972512655,11.272375668205525,11.392556830297986,11.514019311621372,11.639231567645059,11.765805477547744,11.896313949127608,12.028270044602548,12.164356710076891,12.301983046713525,12.443947985814686,12.587551200944796,12.735713943521208,12.885620647090295,13.040321635545379,13.196879918769911,13.358482094882959,13.522063167787161,13.690953695678532,13.861953665750251,14.038545803976183,14.217387609459355,14.402122746579524,14.589258259340019,14.782608128816809,14.978520443303632,15.18098953527879,15.386195461867251,15.598323651245217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,123,39,null,"Bonus for 8MW",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,125,40,null,"Price (Floor price) for REFIT 1",null,null,null,null,0,0,0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.234108685278784,90.20450866119937,91.205073609978328,92.216737008619546,93.260068110589501,94.31520335813704,95.403601224579262,96.50455920724346,97.640473566995936,98.789758294358933,99.975799205847906,101.17607937723599,102.41502939410269,103.66915095303492,104.96397833353542,106.27497810408526,107.6288511638174,108.99997167252172,110.41627439044302,111.85097998827348,113.33332898759554,114.83532339866119,116.3875864371374,117.96083187431559,119.58714799288001,105.42250956146736,106.90494564393987,108.40822752820324,109.9630417900908,111.54015553462914,113.17177663009885,114.82726525010645,116.54044535177628,118.27918546355666,120.07902748915816,121.90625752309289,123.79824494137445,125.71959604010745,127.67076654416682,129.65221925128623,131.66442414182887,133.70785849026205,135.78300697836184,137.8903618101746,140.0304228287628,0,0,0,0,0]
[null,126,41,null,"Price (Floor price) for REFIT 2",null,null,null,null,{"$f":"INDEX(J:J,$B325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T:T,$B325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AD:AD,$B325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN:AN,$B325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AX:AX,$B325)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BH:BH,$B325)","v":0},0,0,0,0,0,0,0,0,0]
[null,127,42,null,"Price (DSCR PPA Price) years 1-15 Refit 1",null,null,null,null,0,0,0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.234108685278784,90.20450866119937,91.205073609978328,92.216737008619546,93.260068110589501,94.31520335813704,95.403601224579262,96.50455920724346,97.640473566995936,98.789758294358933,99.975799205847906,101.17607937723599,102.41502939410269,103.66915095303492,104.96397833353542,106.27497810408526,107.6288511638174,108.99997167252172,110.41627439044302,111.85097998827348,113.33332898759554,114.83532339866119,116.3875864371374,117.96083187431559,119.58714799288001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,128,43,null,"Price (DSCR PPA Price) years 1-15 Refit 2",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,130,44,null,"Low SMP (€/mwh)",null,null,null,null,55.305569991582637,55.305569991582637,55.692818100000004,55.692818100000004,55.298813100963301,55.298813100963301,54.408143915534879,54.408143915534879,56.205600205330256,56.205600205330256,56.661688541173504,56.661688541173504,57.692977579384028,57.692977579384028,58.130187565789079,58.130187565789079,59.29088681656701,59.29088681656701,60.916752654488377,60.916752654488377,61.661976629461293,61.661976629461293,62.442612425783977,62.442612425783977,62.923313861711186,62.923313861711186,63.04612618668105,63.04612618668105,64.017550216490221,64.017550216490221,65.04358284843417,65.04358284843417,65.614627419099307,65.614627419099307,66.804694240711058,66.804694240711058,68.787443493977037,68.787443493977037,70.350413697500855,70.350413697500855,72.621303099466942,72.621303099466942,74.370301529274542,74.370301529274542,77.303957969203836,77.303957969203836,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775]
[null,131,45,null,"Central SMP (€/mwh)",null,null,null,null,61.450633323980703,61.450633323980703,61.880909000000003,61.880909000000003,61.443125667737,61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,72.905141576776998,72.905141576776998,74.227438045234507,74.227438045234507,76.430492771085596,76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,132,46,null,"High SMP (€/mwh)",null,null,null,null,67.595696656378777,67.595696656378777,68.068999900000009,68.068999900000009,67.587438234510699,67.587438234510699,66.498842563431523,66.498842563431523,68.69573358429254,68.69573358429254,69.253174883656513,69.253174883656513,70.513639263691587,70.513639263691587,71.04800702485332,71.04800702485332,72.466639442470793,72.466639442470793,74.453808799930243,74.453808799930243,75.364638102674917,75.364638102674917,76.31874852040265,76.31874852040265,76.906272497647009,76.906272497647009,77.056376450387958,77.056376450387958,78.243672486821382,78.243672486821382,79.497712370308435,79.497712370308435,80.195655734454704,80.195655734454704,81.650181849757971,81.650181849757971,84.073542048194156,84.073542048194156,85.983838963612158,85.983838963612158,88.759370454904044,88.759370454904044,90.897035202446673,90.897035202446673,94.482615295693591,94.482615295693591,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185]
[null,134,47,null,"Low Capacity (€/mwh)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,135,48,null,"Central Capacity (€/mwh)",null,null,null,null,6.2842508959177001,6.2842508959177001,6.5871315939591604,6.5871315939591604,6.6265495217107997,6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,6.9156668910045802,6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,7.2310091055869297,7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[null,136,49,null,"High Capacity (€/mwh)",null,null,null,null,6.9126759855094706,6.9126759855094706,7.2458447533550769,7.2458447533550769,7.2892044738818802,7.2892044738818802,7.2924654207854687,7.2924654207854687,7.3125126949222592,7.3125126949222592,7.6072335801050386,7.6072335801050386,7.8416855100534502,7.8416855100534502,7.9843857571659509,7.9843857571659509,7.8391191136717255,7.8391191136717255,7.8631236459151648,7.8631236459151648,7.9541100161456235,7.9541100161456235,7.733277680191998,7.733277680191998,7.7886514269167453,7.7886514269167453,7.8055138379476618,7.8055138379476618,7.903525015249711,7.903525015249711,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424]
[null,138,50,null,"Selected SMP",null,null,null,null,61.450633323980703,61.450633323980703,61.880909000000003,61.880909000000003,61.443125667737,61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,72.905141576776998,72.905141576776998,74.227438045234507,74.227438045234507,76.430492771085596,76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,139,51,null,"Selected Capacity",null,null,null,null,{"$f":"INDEX(J:J,$B335)","v":6.2842508959177001},6.2842508959177001,6.5871315939591604,6.5871315939591604,6.6265495217107997,6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,{"$f":"INDEX(T:T,$B335)","v":6.9156668910045802},6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,{"$f":"INDEX(AD:AD,$B335)","v":7.2310091055869297},7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,{"$f":"INDEX(AN:AN,$B335)","v":7.2880693210502203},7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,{"$f":"INDEX(AX:AX,$B335)","v":7.2880693210502203},7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,{"$f":"INDEX(BH:BH,$B335)","v":7.2880693210502203},7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[null,142,52,null,"Inflated Price (SEM) before discount",null,null,null,null,0,0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,117.2251313584478,118.80969813810091,122.43376582121496,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,147,53,null,"Price (SEM) after discount years 1-15",null,null,null,null,0,0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,117.2251313584478,118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,148,54,null,"Price (SEM) after discount years 16-20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,150,55,null,"Price (DSCR SEM) years 16-20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,151,56,null,"Supplier Price",null,null,null,null,0,0,0,0,0,83.40400480083612,83.215912774936655,84.085727178222825,87.193092582029792,88.122707376762051,89.949255398953596,90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,108.14927412632986,109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,128.02834950373651,129.72509544008517,132.40612089372658,134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,158,57,null,"12.5MW (Refit 1)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,159,58,null,"Price during years 1-15 ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,160,59,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,0,0,0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,89.949255398953596,90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,108.14927412632986,109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,128.02834950373651,129.72509544008517,132.40612089372658,134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,143.80981473563455,145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,200.9158702783364,204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,161,60,null,"Price (SEM) after discount years 1-15",null,null,null,null,0,0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,117.2251313584478,118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,162,61,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,{"$f":"INDEX(J:J,$B345)","v":0},0,0,0,0,84.64284042344535,85.527569789263694,86.4215467895757,87.342935698951237,88.274148055763845,{"$f":"INDEX(T:T,$B345)","v":89.949255398953596},90.927432427437992,93.492768982102874,94.529807917253351,96.320269921899481,97.410027992067015,99.921220816733566,101.07431214959398,104.50615798136742,105.73625577683703,{"$f":"INDEX(AD:AD,$B345)","v":108.14927412632986},109.44768264434103,111.64538699622047,113.01253874743945,115.19455313721325,116.63333275598488,118.32434746102922,119.83172153153694,123.00917362937938,124.60750640201496,{"$f":"INDEX(AN:AN,$B345)","v":128.02834950373651},129.72509544008517,132.40612089372658,134.19589359996817,138.03208947246017,124.1217499058282,129.26884277964299,131.0866025509969,135.72489709854864,137.67149294753199,{"$f":"INDEX(AX:AX,$B345)","v":143.80981473563455},145.91347979091057,151.36158527967348,153.61984385174284,161.61084138105335,164.07005669413192,188.91232224229137,191.84424505005262,194.82167135514339,197.84530737270134,{"$f":"INDEX(BH:BH,$B345)","v":200.9158702783364},204.03408837823741,207.20070128191918,210.41646007764999,213.6821275106023,0,0,0,0,0]
[null,172,62,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,173,63,null,"Price (SEM) after discount years 1-15",null,null,null,null,0,0,0,0,0,72.36363431082151,72.060142802423996,72.813351510017299,75.8005357517318,76.608688065140683,78.310023831308541,79.161626949890248,81.596455032975271,82.5015378726508,84.155913211822593,85.108044945353484,87.477272830918878,88.486760948649177,91.770444037846218,92.850635129746735,95.108952490784475,96.25080272557112,98.286904901337508,99.490475579652283,101.50359944153472,102.77137909023463,104.28580165705304,105.61433392207759,108.60705088279985,110.01824814267495,113.24574137491969,114.74657499678153,117.2251313584478,118.80969813810091,122.43376582121496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,174,64,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"MATCH(C349,C:C,0)","v":188},65,null,{"$f":"INDEX(E:E,B349)","v":"Revenue earned during operations"},null,null,null,null,0,0,0,0,0,1501394.7034310736,1517088.0329219594,1532945.3969534938,1549288.993427997,1565806.838213139,1595519.8922666388,1612870.7963978951,1658374.7362045406,1676769.73283624,1708528.9478746529,1727859.0765232847,1772402.61484722,1792856.148909498,1853730.2302734952,1875549.7049695351,1918351.8244528389,1941382.9947453211,1980365.8745389585,2004616.412302081,2022887.7737124097,2048153.6358614033,2077848.9025110987,2104319.325761138,2160117.3546195519,2188185.0690733516,2248257.1948623047,2278053.1054870682,2325133.5746887927,2356563.0930694733,2019940.8925265614,2179654.8838312849,2270041.0258930544,2301962.0144890873,2383413.3424867154,2417596.772484289,2525389.5088428785,2562331.1714858599,2658003.2816939396,2697659.7023397926,2837986.5733729531,2881171.9189841063,3317417.5042144265,3368903.8865108551,3421189.3384325579,3474286.2615552065,3528207.2499271599,3582965.0930566434,3638572.7789452956,3695043.4971687822,3095406.4218561687,0,0,0,0,0]
[null,246,66,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,247,67,null,"Service & Availability",null,null,null,null,0,0,0,0,0,157776.82301774339,157636.51005619232,159284.20581963935,160982.4246797837,162698.74921011744,195349.46004527927,197473.83954676145,199664.25558121272,201878.96811192392,204163.00692198382,206472.8871227277,208855.58515889914,211265.77954101065,213752.49969885917,216268.48998818322,262637.9353841804,265791.08953348472,269045.82995125407,272340.42623930739,275741.95733578166,279185.97354531853,282742.61853345396,286344.57283068897,290065.22147434688,293834.21476163709,297728.36798465007,301674.13000120205,305751.94846163923,309884.88800056011,314157.24502150586,318488.50467120582,322967.04396173579,327508.55982404982,332205.75847137766,336970.32535831525,341899.56262507895,346900.90529164678,352076.53781152295,357329.38884415652,362766.83287544281,368287.0179252862,374002.83939654322,379807.37052494567,385701.98808604741,391688.09022298444,0,0,0,0,0,0,0,0,0,0]
[null,248,68,null,"Maintenance & Services",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,249,69,null,"Rent",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,250,70,null,"BOP Maintenance ",null,null,null,null,0,0,0,0,6576.8649989135793,39865.568318099984,40282.263206877498,40703.313599355548,41137.274609294385,41575.862322601912,42027.99006154784,42485.034583475644,42956.28637657113,43432.765380958146,43924.159421090822,44421.113045112754,44933.732887321035,45452.268364789481,45987.267796350148,46528.564479996734,47087.172801131579,47652.487610204058,48236.015363916231,48826.688697144375,49436.533890656945,50053.996048784036,50691.650913469282,51337.42908015944,52004.487421750287,52680.213256806601,53378.378453155237,54085.796357707921,54816.890067447071,55557.866187142528,56323.837839406435,57100.369878746678,57903.30702170499,58717.534950640882,59559.674545076981,60413.892287839859,61297.63304150656,62194.3012476203,63122.21709672291,64063.977105270089,65038.831961340809,66028.52108205363,67053.284975829301,68093.953224583369,69150.772664205331,70223.993961482396,71313.871673555026,72420.664308295323,73544.634385622427,74686.048499769589,63204.314485431314,0,0,0,0,0]
[null,251,71,null,"Metering and Electrical input charge",null,null,null,null,{"$f":"INDEX(J:J,$B355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(T:T,$B355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AD:AD,$B355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN:AN,$B355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AX:AX,$B355)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BH:BH,$B355)","v":0},0,0,0,0,0,0,0,0,0]
[null,252,72,null,"Insurance",null,null,null,null,0,0,0,0,2192.2883329711931,13288.522772699995,13427.421068959167,13567.771199785184,13712.424869764794,13858.620774200635,14009.330020515948,14161.67819449188,14318.76212552371,14477.588460319383,14641.386473696941,14807.037681704252,14977.910962440345,15150.756121596492,15329.089265450049,15509.521493332246,15695.724267043859,15884.162536734686,16078.671787972076,16275.562899048124,16478.84463021898,16684.665349594681,16897.216971156427,17112.476360053148,17334.829140583432,17560.071085602198,17792.792817718411,18028.598785902643,18272.296689149021,18519.288729047508,18774.612613135476,19033.456626248892,19301.10234056833,19572.51165021363,19853.224848358994,20137.96409594662,20432.544347168856,20731.433749206768,21040.73903224097,21354.65903509003,21679.61065378027,22009.50702735121,22351.0949919431,22697.984408194454,23050.257554735108,23407.997987160797,23771.290557851677,24140.22143609844,24514.878128540811,24895.349499923195,21068.104828477106,0,0,0,0,0]
[null,253,73,null,"Bank agency fees",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,254,74,null,"Business rates",null,null,null,null,0,0,0,0,7234.5514988049381,43852.125149909982,44310.489527565253,44773.644959291109,45251.002070223818,45733.448554862101,46230.78906770263,46733.538041823209,47251.915014228245,47776.041919053961,48316.575363199903,48863.224349624033,49427.106176053137,49997.495201268423,50585.994575985162,51181.420927996413,51795.890081244732,52417.736371224462,53059.616900307854,53709.357566858809,54380.187279722639,55059.395653662439,55760.816004816217,56471.171988175389,57204.936163925318,57948.234582487261,58716.216298470761,59494.375993478716,60298.579074191774,61113.652805856778,61956.221623347075,62810.40686662135,63693.637723875487,64589.288445704973,65515.641999584681,66455.281516623843,67427.396345657224,68413.731372382332,69434.438806395206,70470.374815797099,71542.7151574749,72631.373190258993,73758.613473412232,74903.348547041707,76065.84993062586,77246.39335763063,78445.258840910537,79662.730739124861,80899.097824184675,82154.653349746543,69524.745933974453,0,0,0,0,0]
[null,255,75,null,"SPV O&M cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,256,76,null,"SPV overheads",null,null,null,null,0,0,0,0,628.09060739624681,3807.1617743785487,3846.9561362568011,3887.1664487384551,3928.6097251876135,3970.4948518084821,4013.6730508778192,4057.3208027219239,4102.3253489625431,4147.8290938815026,4194.7572247141734,4242.2162958082681,4291.1714907391588,4340.691628837395,4391.7840745514395,4443.4779078396887,4496.8250025080661,4550.812566774488,4606.5394672539996,4662.9487705772872,4721.1889865577377,4780.1566226588757,4841.0526622363168,4902.7244771552269,4966.4285487771531,5030.9603660250305,5097.6351422763246,5165.1935521611067,5235.0130014411952,5305.7762208721115,5378.9265136633139,5453.0853234203078,5529.7658205728267,5607.5245877862044,5687.948919054852,5769.5267134887063,5853.9239554638771,5939.5557691477388,6028.1717327370379,6118.109813553293,6211.2084523080475,6305.7237633361219,6403.5887151916986,6502.9725329477114,6603.8987894316087,6706.3914233215683,6810.4747448245053,6916.1734414422035,7023.5125838269423,7132.5176317279956,6036.012033358691,0,0,0,0,0]
[null,257,77,null,"Line O & M",null,null,null,null,0,0,0,0,4932.6487491851849,29899.17623857499,30211.697405158124,30527.485199516665,30852.955956970789,31181.89674195143,31520.992546160884,31863.775937606733,32217.214782428346,32574.574035718611,32943.119565818117,33315.834783834565,33700.299665490777,34089.201273592109,34490.450847262611,34896.423359997556,35315.379600848682,35739.365707653044,36177.011522937173,36620.016522858277,37077.400417992707,37540.497036588029,38018.738185101967,38503.071810119582,39003.365566312714,39510.159942604951,40033.783839866424,40564.347268280944,41112.667550585298,41668.399640356896,42242.878379554822,42825.277409060007,43427.480266278741,44038.151212980665,44669.75590880774,45310.419215879898,45973.224781129924,46645.725935715229,47341.662822542188,48047.982828952569,48779.123971005611,49521.390811540223,50289.963731871976,51070.464918437523,51863.079498153995,52667.995471111797,53485.40375516627,54315.498231221492,55158.47578921682,56014.536374827185,47403.235864073489,0,0,0,0,0]
[null,258,78,null,"TUoS charge",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,259,79,null,"Miscellaneous",null,null,null,null,0,0,0,0,1096.1441664855965,6644.2613863499973,6713.7105344795837,6783.8855998925919,6856.2124348823972,6929.3103871003177,7004.6650102579742,7080.8390972459401,7159.381062761855,7238.7942301596913,7320.6932368484704,7403.5188408521262,7488.9554812201723,7575.3780607982462,7664.5446327250247,7754.7607466661229,7847.8621335219295,7942.081268367343,8039.3358939860382,8137.7814495240618,8239.4223151094902,8342.3326747973406,8448.6084855782137,8556.2381800265739,8667.4145702917158,8780.0355428010989,8896.3964088592056,9014.2993929513214,9136.1483445745107,9259.6443645237541,9387.3063065677379,9516.7283131244458,9650.551170284165,9786.2558251068149,9926.6124241794969,10068.98204797331,10216.272173584428,10365.716874603384,10520.369516120485,10677.329517545015,10839.805326890135,11004.753513675605,11175.54749597155,11348.992204097227,11525.128777367554,11703.998993580399,11885.645278925838,12070.11071804922,12257.439064270406,12447.674749961598,10534.052414238553,0,0,0,0,0]
[null,261,80,null,"Total Opex",null,null,null,null,0,0,0,0,22660.588353756735,295133.63865775691,296429.04793548875,299527.47282621881,302720.90434610751,305948.38284264226,340156.89980234235,343856.02620412683,347670.14029168861,351526.5612320152,355503.69820735219,359525.83211966371,363674.76182216371,367871.57019189274,372201.63089118362,376582.65890401194,424876.78927047923,429977.73559444287,435243.0208876275,440572.78214531834,446075.53485604015,451647.01693140395,457400.70175581233,463227.68472637836,469246.68288598739,475343.88953796425,481643.57094499638,488026.74135168467,494623.54318902805,501309.51594835974,508221.02829718078,515227.82908842748,522472.88830502029,529819.82649648306,537418.61711644032,545126.39123606752,553100.55726958986,561191.37024032255,569564.13681828184,578061.82196036458,586858.12839824252,595788.28731350193,605034.93278076302,614425.08636024757,623960.97530056688,633644.86141727201,245711.94485123386,249525.39887423153,253398.03777566206,257330.78010595607,217770.46555955362,0,0,0,0,0]
[null,262,81,null,"Op Exp per MWH",null,null,null,null,false,false,false,false,false,15.651190216430022,15.733879223990009,15.733879223990003,15.733879223990007,15.733879223990005,17.412738162854339,17.412738162854343,17.412738162854343,17.412738162854339,17.412738162854335,17.412738162854339,17.412738162854339,17.412738162854335,17.412738162854339,17.412738162854339,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854343,19.412738162854335,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854335,19.412738162854343,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854339,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854339,7.4127381628543407,7.4127381628543398,7.4127381628543398,7.4127381628543398,7.4127381628543398,false,false,false,false,false]
[null,263,82,null,"Op Exp per kW/Yr",null,null,null,null,false,false,false,false,false,44.419329929445709,44.15278949146213,44.152789491462116,44.152789491462137,44.152789491462123,48.561479999999996,48.561480000000003,48.56148000000001,48.561479999999989,48.561479999999989,48.561480000000003,48.561479999999996,48.561479999999989,48.561479999999996,48.561479999999996,54.139176000000006,54.139175999999999,54.139176000000006,54.139176000000006,54.139175999999999,54.139175999999999,54.139175999999999,54.139175999999999,54.139175999999985,54.139175999999999,54.139175999999985,54.139175999999992,54.139175999999992,54.139176000000006,54.139175999999999,54.139175999999999,54.139175999999985,54.139176000000006,54.139175999999992,54.139175999999999,54.139175999999999,54.139176000000006,54.139176000000006,54.139175999999999,54.139175999999992,54.139175999999992,54.139175999999999,54.139175999999985,54.139176000000006,54.139175999999999,20.672999999999998,20.672999999999998,20.672999999999998,20.672999999999998,17.227500000000003,false,false,false,false,false]
[null,264,83,null,"Market Price",null,null,null,null,false,false,false,false,false,68.069675189447793,67.083007258379084,67.083007258379084,69.098405708377086,69.098405708377086,69.873098603419578,69.873098603419578,71.232113430677302,71.232113430677302,71.847629801835694,71.847629801835694,73.005235051038653,73.005235051038653,74.833574950768536,74.833574950768536,75.74431647165504,75.74431647165504,76.410932909631484,76.410932909631484,76.99538538596704,76.99538538596704,77.147172989396012,77.147172989396012,78.315634092791896,78.315634092791896,79.558716930421511,79.558716930421511,80.193210897827214,80.193210897827214,81.515507366284723,81.515507366284723,83.718562092135812,83.718562092135812,85.455195651606715,85.455195651606715,87.978406098235709,87.978406098235709,89.921737686910816,89.921737686910816,93.181355953498922,93.181355953498922,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,false,false,false,false,false]
[null,266,84,null,"Project EBITDA",null,null,null,null,0,0,0,0,-22660.588353756735,1206261.0647733167,1220658.9849864705,1233417.9241272751,1246568.0890818895,1259858.4553704967,1255362.9924642965,1269014.7701937682,1310704.5959128519,1325243.1716042247,1353025.2496673008,1368333.2444036209,1408727.8530250564,1424984.5787176052,1481528.5993823116,1498967.0460655233,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,2840641.4001379344,3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Tax Assumptions'!D3","v":0.125}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Operating Factor",null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G7","v":"2042-05-31"},null,{"$f":"IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0.83333333333333337},{"$f":"IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$6),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$7),1-YEARFRAC('Timing, Infl, Rev Assumptions'!$G$7,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$7),1,0)))","v":0}]

{"sheet":"Debt and Cash Waterfall (SA)","index":9,"n_rows":514,"n_cols":125,"rows_kept":514,"cut":false,"hidden":false,"merged":[]}
[null,"Period Counter",null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G9","v":20},{"$f":"Integrity!E15","v":"        Computed DSCR Test   "},null,null,{"$f":"-F1","v":-20},{"$f":"J1+1","v":-19},{"$f":"K1+1","v":-18},-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"BW1+1","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"DT1+1","v":95}]
[null,"Pre-Operation Period",null,null,"COD",{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},null,null,null,{"$f":"J1<1","v":true},{"$f":"K1<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW1<1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period",null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G11","v":6},null,null,null,{"$f":"IF(J2,1,$F$3)","v":1},{"$f":"IF(K2,1,$F$3)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AA2,1,$F$3)","v":1},1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW2,1,$F$3)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Period Start ",null,null,{"$f":"Integrity!E15","v":"        Computed DSCR Test   "},null,null,null,null,null,{"$f":"J5+1","v":"2015-10-01"},{"$f":"K5+1","v":"2015-11-01"},"2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01",{"$f":"Z5+1","v":"2017-02-01"},{"$f":"AA5+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01",{"$f":"BW5+1","v":"2039-12-01"},"2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01",{"$f":"DT5+1","v":"2064-06-01"}]
[null,"Period End",null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G4","v":"2015-10-01"},null,null,null,{"$f":"F5-1","v":"2015-09-30"},{"$f":"EDATE(K4,K3)-1","v":"2015-10-31"},{"$f":"EDATE(L4,L3)-1","v":"2015-11-30"},"2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-11-30","2018-05-31","2018-11-30","2019-05-31","2019-11-30","2020-05-31","2020-11-30","2021-05-31","2021-11-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30",{"$f":"EDATE(BX4,BX3)-1","v":"2040-05-31"},"2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31","2064-11-30"]
[null,"Year",null,null,null,"Begin","End","Number of True",null,null,{"$f":"YEAR(K5)","v":2015},{"$f":"YEAR(L5)","v":2015},2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2018,2018,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,{"$f":"YEAR(BX5)","v":2040},2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064]
[null,"Construction Switch",null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G4","v":"2015-10-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},{"$f":"COUNTIF($K7:$XFD7,TRUE)","v":20},{"$f":"H7=F1","v":true},null,{"$f":"AND(K$4>=$F$7,K$4<$G$7)","v":true},{"$f":"AND(L4>=$F$7,L4<$G$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX4>=$F$7,BX4<$G$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Switch",null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G6","v":"2017-06-01"},{"$f":"'Timing, Infl, Rev Assumptions'!G7+1","v":"2042-06-01"},{"$f":"COUNTIF($K8:$XFD8,TRUE)","v":50},null,null,{"$f":"AND(K4>=$F$8,K4<$G$8)","v":false},{"$f":"AND(L4>=$F$8,L4<$G$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX4>=$F$8,BX4<$G$8)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Debt repayment Phase",null,null,null,{"$f":"'Finance and Value Assumptions'!F15","v":"2017-06-01"},{"$f":"'Finance and Value Assumptions'!F16","v":"2034-06-01"},{"$f":"COUNTIF($K9:$XFD9,TRUE)","v":34},null,null,{"$f":"AND(K$4>=$F$9,K$4<$G$9)","v":false},{"$f":"AND(L$4>=$F$9,L$4<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$4>=$F$9,BX$4<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Financial Close Switch",null,null,null,{"$f":"'Finance and Value Assumptions'!F10","v":"2015-10-01"},null,{"$f":"COUNTIF($K10:$XFD10,TRUE)","v":1},null,null,{"$f":"K4=$F$10","v":true},{"$f":"L4=$F$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"COD Switch",null,null,null,{"$f":"G7","v":"2017-06-01"},null,null,null,null,{"$f":"K4=$F$11","v":false},{"$f":"L4=$F$11","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$11","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Conversion Switch",null,null,null,{"$f":"EDATE(G7,-1)","v":"2017-05-01"},null,{"$f":"COUNTIF($K12:$XFD12,TRUE)","v":1},null,null,{"$f":"K4=$F$12","v":false},{"$f":"L4=$F$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Data Transferred"]
[null,"Column No. EBITDA Sheet",null,null,null,null,null,null,null,null,{"$f":"MATCH(K4,EBITDA!2:2)","v":11},{"$f":"MATCH(L4,EBITDA!2:2)","v":11},{"$f":"MATCH(M4,EBITDA!2:2)","v":11},{"$f":"MATCH(N4,EBITDA!2:2)","v":12},{"$f":"MATCH(O4,EBITDA!2:2)","v":12},{"$f":"MATCH(P4,EBITDA!2:2)","v":12},{"$f":"MATCH(Q4,EBITDA!2:2)","v":12},{"$f":"MATCH(R4,EBITDA!2:2)","v":12},{"$f":"MATCH(S4,EBITDA!2:2)","v":12},{"$f":"MATCH(T4,EBITDA!2:2)","v":13},{"$f":"MATCH(U4,EBITDA!2:2)","v":13},{"$f":"MATCH(V4,EBITDA!2:2)","v":13},{"$f":"MATCH(W4,EBITDA!2:2)","v":13},{"$f":"MATCH(X4,EBITDA!2:2)","v":13},{"$f":"MATCH(Y4,EBITDA!2:2)","v":13},{"$f":"MATCH(Z4,EBITDA!2:2)","v":14},{"$f":"MATCH(AA4,EBITDA!2:2)","v":14},{"$f":"MATCH(AB4,EBITDA!2:2)","v":14},{"$f":"MATCH(AC4,EBITDA!2:2)","v":14},{"$f":"MATCH(AD4,EBITDA!2:2)","v":14},{"$f":"MATCH(AE4,EBITDA!2:2)","v":14},{"$f":"MATCH(AF4,EBITDA!2:2)","v":15},{"$f":"MATCH(AG4,EBITDA!2:2)","v":16},{"$f":"MATCH(AH4,EBITDA!2:2)","v":17},{"$f":"MATCH(AI4,EBITDA!2:2)","v":18},{"$f":"MATCH(AJ4,EBITDA!2:2)","v":19},{"$f":"MATCH(AK4,EBITDA!2:2)","v":20},{"$f":"MATCH(AL4,EBITDA!2:2)","v":21},{"$f":"MATCH(AM4,EBITDA!2:2)","v":22},{"$f":"MATCH(AN4,EBITDA!2:2)","v":23},{"$f":"MATCH(AO4,EBITDA!2:2)","v":24},{"$f":"MATCH(AP4,EBITDA!2:2)","v":25},{"$f":"MATCH(AQ4,EBITDA!2:2)","v":26},{"$f":"MATCH(AR4,EBITDA!2:2)","v":27},{"$f":"MATCH(AS4,EBITDA!2:2)","v":28},{"$f":"MATCH(AT4,EBITDA!2:2)","v":29},{"$f":"MATCH(AU4,EBITDA!2:2)","v":30},{"$f":"MATCH(AV4,EBITDA!2:2)","v":31},{"$f":"MATCH(AW4,EBITDA!2:2)","v":32},{"$f":"MATCH(AX4,EBITDA!2:2)","v":33},{"$f":"MATCH(AY4,EBITDA!2:2)","v":34},{"$f":"MATCH(AZ4,EBITDA!2:2)","v":35},{"$f":"MATCH(BA4,EBITDA!2:2)","v":36},{"$f":"MATCH(BB4,EBITDA!2:2)","v":37},{"$f":"MATCH(BC4,EBITDA!2:2)","v":38},{"$f":"MATCH(BD4,EBITDA!2:2)","v":39},{"$f":"MATCH(BE4,EBITDA!2:2)","v":40},{"$f":"MATCH(BF4,EBITDA!2:2)","v":41},{"$f":"MATCH(BG4,EBITDA!2:2)","v":42},{"$f":"MATCH(BH4,EBITDA!2:2)","v":43},{"$f":"MATCH(BI4,EBITDA!2:2)","v":44},{"$f":"MATCH(BJ4,EBITDA!2:2)","v":45},{"$f":"MATCH(BK4,EBITDA!2:2)","v":46},{"$f":"MATCH(BL4,EBITDA!2:2)","v":47},{"$f":"MATCH(BM4,EBITDA!2:2)","v":48},{"$f":"MATCH(BN4,EBITDA!2:2)","v":49},{"$f":"MATCH(BO4,EBITDA!2:2)","v":50},{"$f":"MATCH(BP4,EBITDA!2:2)","v":51},{"$f":"MATCH(BQ4,EBITDA!2:2)","v":52},{"$f":"MATCH(BR4,EBITDA!2:2)","v":53},{"$f":"MATCH(BS4,EBITDA!2:2)","v":54},{"$f":"MATCH(BT4,EBITDA!2:2)","v":55},{"$f":"MATCH(BU4,EBITDA!2:2)","v":56},{"$f":"MATCH(BV4,EBITDA!2:2)","v":57},{"$f":"MATCH(BW4,EBITDA!2:2)","v":58},{"$f":"MATCH(BX4,EBITDA!2:2)","v":59},{"$f":"MATCH(BY4,EBITDA!2:2)","v":60},{"$f":"MATCH(BZ4,EBITDA!2:2)","v":61},{"$f":"MATCH(CA4,EBITDA!2:2)","v":62},{"$f":"MATCH(CB4,EBITDA!2:2)","v":63},{"$f":"MATCH(CC4,EBITDA!2:2)","v":64},{"$f":"MATCH(CD4,EBITDA!2:2)","v":65},{"$f":"MATCH(CE4,EBITDA!2:2)","v":66},{"$f":"MATCH(CF4,EBITDA!2:2)","v":67},{"$f":"MATCH(CG4,EBITDA!2:2)","v":68},{"$f":"MATCH(CH4,EBITDA!2:2)","v":69},{"$f":"MATCH(CI4,EBITDA!2:2)","v":69},{"$f":"MATCH(CJ4,EBITDA!2:2)","v":69},{"$f":"MATCH(CK4,EBITDA!2:2)","v":69},{"$f":"MATCH(CL4,EBITDA!2:2)","v":69},{"$f":"MATCH(CM4,EBITDA!2:2)","v":69},{"$f":"MATCH(CN4,EBITDA!2:2)","v":69},{"$f":"MATCH(CO4,EBITDA!2:2)","v":69},{"$f":"MATCH(CP4,EBITDA!2:2)","v":69},{"$f":"MATCH(CQ4,EBITDA!2:2)","v":69},{"$f":"MATCH(CR4,EBITDA!2:2)","v":69},{"$f":"MATCH(CS4,EBITDA!2:2)","v":69},{"$f":"MATCH(CT4,EBITDA!2:2)","v":69},{"$f":"MATCH(CU4,EBITDA!2:2)","v":69},{"$f":"MATCH(CV4,EBITDA!2:2)","v":69},{"$f":"MATCH(CW4,EBITDA!2:2)","v":69},{"$f":"MATCH(CX4,EBITDA!2:2)","v":69},{"$f":"MATCH(CY4,EBITDA!2:2)","v":69},{"$f":"MATCH(CZ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DA4,EBITDA!2:2)","v":69},{"$f":"MATCH(DB4,EBITDA!2:2)","v":69},{"$f":"MATCH(DC4,EBITDA!2:2)","v":69},{"$f":"MATCH(DD4,EBITDA!2:2)","v":69},{"$f":"MATCH(DE4,EBITDA!2:2)","v":69},{"$f":"MATCH(DF4,EBITDA!2:2)","v":69},{"$f":"MATCH(DG4,EBITDA!2:2)","v":69},{"$f":"MATCH(DH4,EBITDA!2:2)","v":69},{"$f":"MATCH(DI4,EBITDA!2:2)","v":69},{"$f":"MATCH(DJ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DK4,EBITDA!2:2)","v":69},{"$f":"MATCH(DL4,EBITDA!2:2)","v":69},{"$f":"MATCH(DM4,EBITDA!2:2)","v":69},{"$f":"MATCH(DN4,EBITDA!2:2)","v":69},{"$f":"MATCH(DO4,EBITDA!2:2)","v":69},{"$f":"MATCH(DP4,EBITDA!2:2)","v":69},{"$f":"MATCH(DQ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DR4,EBITDA!2:2)","v":69},{"$f":"MATCH(DS4,EBITDA!2:2)","v":69},{"$f":"MATCH(DT4,EBITDA!2:2)","v":69},{"$f":"MATCH(DU4,EBITDA!2:2)","v":69}]
[null,"Column No. Capex",null,null,null,null,null,null,null,null,{"$f":"MATCH(K4,'S-Curve Assumptions'!1:1)","v":16},{"$f":"MATCH(L4,'S-Curve Assumptions'!1:1)","v":17},{"$f":"MATCH(M4,'S-Curve Assumptions'!1:1)","v":18},{"$f":"MATCH(N4,'S-Curve Assumptions'!1:1)","v":19},{"$f":"MATCH(O4,'S-Curve Assumptions'!1:1)","v":20},{"$f":"MATCH(P4,'S-Curve Assumptions'!1:1)","v":21},{"$f":"MATCH(Q4,'S-Curve Assumptions'!1:1)","v":22},{"$f":"MATCH(R4,'S-Curve Assumptions'!1:1)","v":23},{"$f":"MATCH(S4,'S-Curve Assumptions'!1:1)","v":24},{"$f":"MATCH(T4,'S-Curve Assumptions'!1:1)","v":25},{"$f":"MATCH(U4,'S-Curve Assumptions'!1:1)","v":26},{"$f":"MATCH(V4,'S-Curve Assumptions'!1:1)","v":27},{"$f":"MATCH(W4,'S-Curve Assumptions'!1:1)","v":28},{"$f":"MATCH(X4,'S-Curve Assumptions'!1:1)","v":29},{"$f":"MATCH(Y4,'S-Curve Assumptions'!1:1)","v":30},{"$f":"MATCH(Z4,'S-Curve Assumptions'!1:1)","v":31},{"$f":"MATCH(AA4,'S-Curve Assumptions'!1:1)","v":32},{"$f":"MATCH(AB4,'S-Curve Assumptions'!1:1)","v":33},{"$f":"MATCH(AC4,'S-Curve Assumptions'!1:1)","v":34},{"$f":"MATCH(AD4,'S-Curve Assumptions'!1:1)","v":35},{"$f":"MATCH(AE4,'S-Curve Assumptions'!1:1)","v":36},{"$f":"MATCH(AF4,'S-Curve Assumptions'!1:1)","v":42},{"$f":"MATCH(AG4,'S-Curve Assumptions'!1:1)","v":48},{"$f":"MATCH(AH4,'S-Curve Assumptions'!1:1)","v":54},{"$f":"MATCH(AI4,'S-Curve Assumptions'!1:1)","v":60},{"$f":"MATCH(AJ4,'S-Curve Assumptions'!1:1)","v":66},{"$f":"MATCH(AK4,'S-Curve Assumptions'!1:1)","v":72},{"$f":"MATCH(AL4,'S-Curve Assumptions'!1:1)","v":78},{"$f":"MATCH(AM4,'S-Curve Assumptions'!1:1)","v":84},{"$f":"MATCH(AN4,'S-Curve Assumptions'!1:1)","v":90},{"$f":"MATCH(AO4,'S-Curve Assumptions'!1:1)","v":96},{"$f":"MATCH(AP4,'S-Curve Assumptions'!1:1)","v":102},{"$f":"MATCH(AQ4,'S-Curve Assumptions'!1:1)","v":108},{"$f":"MATCH(AR4,'S-Curve Assumptions'!1:1)","v":114},{"$f":"MATCH(AS4,'S-Curve Assumptions'!1:1)","v":120},{"$f":"MATCH(AT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DU4,'S-Curve Assumptions'!1:1)","v":126}]
[null,"Total Capex Excl. VAT",null,null,null,null,null,null,null,null,{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!K16)","v":2599122},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!M16)","v":1564914.1},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!N16)","v":1966957.407935},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!O16)","v":5793552.3729149997},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!P16)","v":610281.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!Q16)","v":610281.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!R16)","v":1905781.4669149998},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!S16)","v":610281.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!T16)","v":1404781.4669149998},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!U16)","v":840531.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!V16)","v":1051956.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!W16)","v":840531.466915},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!X16)","v":1969031.4669149998},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!Y16)","v":5087956.4669149993},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!Z16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!53:53,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!K15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!L15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!M15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!N15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!O15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!P15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!Q15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!R15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!S15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!T15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!U15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!V15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!W15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!X15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!Y15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!Z15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AA15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AB15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AC15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AD15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AE15)","v":-22660.588353756735},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AF15)","v":1206261.0647733167},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AG15)","v":1220658.9849864705},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AH15)","v":1233417.9241272751},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AI15)","v":1246568.0890818895},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AJ15)","v":1259858.4553704967},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AK15)","v":1255362.9924642965},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AL15)","v":1269014.7701937682},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AM15)","v":1310704.5959128519},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AN15)","v":1325243.1716042247},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AO15)","v":1353025.2496673008},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AP15)","v":1368333.2444036209},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AQ15)","v":1408727.8530250564},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AR15)","v":1424984.5787176052},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AS15)","v":1481528.5993823116},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AT15)","v":1498967.0460655233},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AU15)","v":1493475.0351823596},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AV15)","v":1511405.2591508783},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AW15)","v":1545122.853651331},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AX15)","v":1564043.6301567627},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AY15)","v":1576812.2388563696},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!AZ15)","v":1596506.6189299994},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BA15)","v":1620448.2007552863},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BB15)","v":1641091.6410347596},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BC15)","v":1690870.6717335645},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BD15)","v":1712841.1795353873},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BE15)","v":1766613.6239173084},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BF15)","v":1790026.3641353836},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BG15)","v":1830510.0314997646},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BH15)","v":1855253.5771211134},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BI15)","v":1511719.8642293806},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BJ15)","v":1664427.0547428573},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BK15)","v":1747568.1375880342},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BL15)","v":1772142.1879926042},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BM15)","v":1845994.7253702751},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BN15)","v":1872470.3812482215},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BO15)","v":1972288.9515732885},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BP15)","v":2001139.8012455374},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BQ15)","v":2088439.1448756577},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BR15)","v":2119597.8803794282},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BS15)","v":2251128.4449747107},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BT15)","v":2285383.6316706045},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BU15)","v":2712382.5714336634},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BV15)","v":2754478.8001506077},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BW15)","v":2797228.3631319911},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BX15)","v":2840641.4001379344},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BY15)","v":3282495.3050759258},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!BZ15)","v":3333439.6941824118},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CA15)","v":3385174.7411696333},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CB15)","v":3437712.7170628263},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CC15)","v":2877635.9562966148},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CD15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CE15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CF15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CG15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CH15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CI15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CJ15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CK15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CL15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CM15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CN15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CO15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CP15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CQ15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CR15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CS15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CT15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CU15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CV15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CW15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CX15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CY15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!CZ15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DA15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DB15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DC15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DD15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DE15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DF15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DG15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DH15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DI15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DJ15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DK15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DL15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DM15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DN15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DO15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DP15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DQ15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DR15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DS15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DT15)","v":0},{"$f":"INDEX(EBITDA!266:266,'Debt and Cash Waterfall (SA)'!DU15)","v":0}]
[null,"WC Changes",null,null,null,null,null,null,null,null,{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!K15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!L15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!M15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!N15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!O15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!P15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!Q15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!R15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!S15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!T15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!U15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!V15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!W15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!X15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!Y15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!Z15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AA15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AB15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AC15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AD15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AE15)","v":-620.83803708922551},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AF15)","v":198910.32813681249},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AG15)","v":2366.7814049020235},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AH15)","v":2097.3598587623565},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AI15)","v":2161.6709514434915},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AJ15)","v":2184.7177460724197},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AK15)","v":-738.98020375898341},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AL15)","v":2244.1278459406167},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AM15)","v":6853.1220360137231},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AN15)","v":2389.9028533764067},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AO15)","v":4566.9169418754755},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AP15)","v":2516.3826963813917},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AQ15)","v":6640.2096364003082},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AR15)","v":2672.3384700080787},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AS15)","v":9294.9075065270299},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AT15)","v":2866.5939753225248},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AU15)","v":-902.79630956117762},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AV15)","v":2947.4340770167764},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AW15)","v":5542.6182740470103},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AX15)","v":3110.2646310298878},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AY15)","v":2098.9493752777926},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!AZ15)","v":3237.4323408706696},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BA15)","v":3935.6024918280309},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BB15)","v":3393.4422377216397},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BC15)","v":8182.8543614473892},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BD15)","v":3611.5903235872975},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BE15)","v":8839.3059257952264},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BF15)","v":3848.6696248890948},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BG15)","v":6654.8494297612342},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BH15)","v":4067.4321569340536},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BI15)","v":-56471.295269873866},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BJ15)","v":25102.551865229034},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BK15)","v":13667.027317015396},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BL15)","v":4039.5699295183877},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BM15)","v":12140.143130575947},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BN15)","v":4352.1626100733993},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BO15)","v":16408.532108230225},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BP15)","v":4742.605425575166},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BQ15)","v":14350.577035088267},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BR15)","v":5121.9839184279554},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BS15)","v":21621.462673197151},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BT15)","v":5630.9895938455593},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BU15)","v":70191.606536393228},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BV15)","v":6919.9280082648038},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BW15)","v":7027.3254215973429},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BX15)","v":7136.3896448125597},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BY15)","v":72633.518619943876},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!BZ15)","v":8374.4201270935591},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CA15)","v":8504.3912855706876},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CB15)","v":8636.3795988810016},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CC15)","v":-170906.75399709272},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CD15)","v":-394196.70634200203},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CE15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CF15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CG15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CH15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CI15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CJ15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CK15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CL15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CM15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CN15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CO15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CP15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CQ15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CR15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CS15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CT15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CU15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CV15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CW15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CX15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CY15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!CZ15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DA15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DB15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DC15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DD15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DE15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DF15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DG15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DH15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DI15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DJ15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DK15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DL15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DM15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DN15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DO15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DP15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DQ15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DR15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DS15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DT15)","v":0},{"$f":"-INDEX(EBITDA!276:276,'Debt and Cash Waterfall (SA)'!DU15)","v":0}]
[null,"VAT",null,null,null,null,null,{"$f":"SUM(K20:DU20)","v":4705494.0824999996},null,null,{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!K16)","v":389868.3},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!M16)","v":234737.11499999999},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!N16)","v":396608.61119025003},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!O16)","v":869032.85593724996},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!P16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!Q16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!R16)","v":353577.22003725002},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!S16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!T16)","v":278427.22003725002},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!U16)","v":159934.72003724999},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!V16)","v":191648.47003724999},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!W16)","v":159934.72003724999},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!X16)","v":396919.72003725002},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!Y16)","v":1000178.4700372498},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!Z16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!75:75,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[null,"VAT Refunds",null,null,null,null,null,{"$f":"SUM(K21:DU21)","v":4705494.0824999996},{"$f":"H21=H20","v":true},null,{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!K16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!M16)","v":389868.3},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!N16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!O16)","v":234737.11499999999},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!P16)","v":396608.61119025003},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!Q16)","v":869032.85593724996},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!R16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!S16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!T16)","v":353577.22003725002},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!U16)","v":91542.220037249994},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!V16)","v":278427.22003725002},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!W16)","v":159934.72003724999},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!X16)","v":191648.47003724999},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!Y16)","v":159934.72003724999},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!Z16)","v":396919.72003725002},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AA16)","v":1000178.4700372498},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!79:79,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[]
[null,"Accumulated Working Capital",null,null,null,null,null,null,null,null,{"$f":"J23+K19","v":0},{"$f":"K23+L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-620.83803708922551,-1241.676074178451,-1862.5141112676765,-2483.352148356902,-3104.1901854461275,-3725.0282225353531,195185.29991427713,197552.08131917915,199649.44117794151,201811.112129385,203995.82987545742,203256.84967169844,205500.97751763905,212354.09955365278,214744.00240702918,219310.91934890466,221827.30204528605,228467.51168168636,231139.85015169444,240434.75765822147,243301.35163354399,242398.55532398282,245345.98940099959,250888.6076750466,253998.87230607649,256097.82168135428,259335.25402222495,263270.85651405295,266664.29875177459,274847.15311322198,278458.74343680928,287298.04936260451,291146.7189874936,297801.56841725484,301869.00057418889,245397.70530431502,270500.25716954406,284167.28448655945,288206.85441607784,300346.99754665379,304699.16015672719,321107.69226495741,325850.29769053258,340200.87472562084,345322.8586440488,366944.32131724595,372575.31091109151,442766.91744748474,449686.84545574954,456714.17087734689,{"$f":"BW23+BX19","v":463850.56052215945},536484.07914210332,544858.49926919688,553362.89055476757,561999.27015364857,391092.51615655585,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757]
[]
["Pre-tax Free Cash Flow"]
[null,"EBITDA Less WC",null,null,null,null,null,null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,1402087.6433886562,1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1786177.6945104946,1823855.1820700034,1851186.1449641795,1568191.1594992545,1639324.5028776284,1733901.1102710187,1768102.6180630857,1833854.5822396991,1868118.2186381482,1955880.4194650583,1996397.1958199623,2074088.5678405694,2114475.8964610002,2229506.9823015137,2279752.6420767587,2642190.9648972703,2747558.8721423429,2790201.0377103938,{"$f":"BX18-BX19","v":2833505.010493122},3209861.7864559819,3325065.274055318,3376670.3498840625,3429076.3374639452,3048542.7102937074,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cap Exp",null,null,null,null,null,null,null,null,{"$f":"K17","v":2599122},{"$f":"L17","v":0},1564914.1,1966957.407935,5793552.3729149997,610281.466915,610281.466915,1905781.4669149998,610281.466915,1404781.4669149998,840531.466915,1051956.466915,840531.466915,1969031.4669149998,5087956.4669149993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-Tax CF",null,null,null,null,null,null,null,{"$f":"K26-K17","v":-2599122},0,-1564914.1,-1966957.407935,-5793552.3729149997,-610281.466915,-610281.466915,-1905781.4669149998,-610281.466915,-1404781.4669149998,-840531.466915,-1051956.466915,-840531.466915,-1969031.4669149998,-5087956.4669149993,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,{"$f":"AQ26-AQ17","v":1402087.6433886562},1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1786177.6945104946,1823855.1820700034,1851186.1449641795,1568191.1594992545,1639324.5028776284,1733901.1102710187,1768102.6180630857,1833854.5822396991,1868118.2186381482,1955880.4194650583,1996397.1958199623,2074088.5678405694,2114475.8964610002,2229506.9823015137,2279752.6420767587,2642190.9648972703,2747558.8721423429,{"$f":"BW26-BW17","v":2790201.0377103938},2833505.010493122,3209861.7864559819,3325065.274055318,3376670.3498840625,3429076.3374639452,3048542.7102937074,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC26-DC17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-Tax IRR",null,{"$f":"XIRR(K28:DU28,K5:DU5)","v":9.2488911747932459E-2}]
[]
[null,"Inflation Rate Annual",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(L4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(M4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(N4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(O4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(P4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(Q4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(R4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(S4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(T4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(U4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(V4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(W4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(X4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(Y4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(Z4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AA4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AB4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AC4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AD4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AE4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AF4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.06E-2},{"$f":"LOOKUP(AG4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1014256577779999E-2},{"$f":"LOOKUP(AH4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1014256577779999E-2},{"$f":"LOOKUP(AI4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1436798287109999E-2},{"$f":"LOOKUP(AJ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.1436798287109999E-2},{"$f":"LOOKUP(AK4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.186779083063E-2},{"$f":"LOOKUP(AL4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.186779083063E-2},{"$f":"LOOKUP(AM4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2307403225019999E-2},{"$f":"LOOKUP(AN4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2307403225019999E-2},{"$f":"LOOKUP(AO4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2755807867299999E-2},{"$f":"LOOKUP(AP4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.2755807867299999E-2},{"$f":"LOOKUP(AQ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AR4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AS4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.367970079225E-2},{"$f":"LOOKUP(AT4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.367970079225E-2},{"$f":"LOOKUP(AU4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.415555138587E-2},{"$f":"LOOKUP(AV4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.415555138587E-2},{"$f":"LOOKUP(AW4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AX4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AY4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AZ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5135993948969999E-2},{"$f":"LOOKUP(BA4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5640970405730001E-2},{"$f":"LOOKUP(BB4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.5640970405730001E-2},{"$f":"LOOKUP(BC4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6156046391619999E-2},{"$f":"LOOKUP(BD4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6156046391619999E-2},{"$f":"LOOKUP(BE4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6681423897230001E-2},{"$f":"LOOKUP(BF4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.6681423897230001E-2},{"$f":"LOOKUP(BG4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.7217308952960002E-2},{"$f":"LOOKUP(BH4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.7217308952960002E-2},{"$f":"LOOKUP(BI4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.776391170979E-2},{"$f":"LOOKUP(BJ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.776391170979E-2},{"$f":"LOOKUP(BK4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.8321446521769999E-2},{"$f":"LOOKUP(BL4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.8321446521769999E-2},{"$f":"LOOKUP(BM4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.889013202998E-2},{"$f":"LOOKUP(BN4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.889013202998E-2},{"$f":"LOOKUP(BO4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.9470191248359999E-2},{"$f":"LOOKUP(BP4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":2.9470191248359999E-2},{"$f":"LOOKUP(BQ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BR4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BS4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BT4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BU4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BV4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BW4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BX4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BY4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BZ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CA4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CB4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CC4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CD4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CE4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CF4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CG4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CH4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CI4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CJ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CK4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CL4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CM4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CN4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CO4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CP4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CQ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CR4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CS4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CT4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CU4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CV4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CW4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CX4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CY4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CZ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DA4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DB4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DC4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DD4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DE4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DF4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DG4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DH4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DI4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DJ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DK4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DL4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DM4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DN4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DO4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DP4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DQ4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DR4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DS4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DT4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DU4,'Timing, Infl, Rev Assumptions'!$G$54:$BM$54,'Timing, Infl, Rev Assumptions'!$G$60:$BN$60)","v":3.1280908744919997E-2}]
[null,"Inflation Rate Periodic",null,null,null,null,null,null,null,null,{"$f":"(1+K31)^(K3/12)-1","v":1.7006686367058155E-3},{"$f":"(1+L31)^(L3/12)-1","v":1.7006686367058155E-3},1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.024749442896411E-2,1.024749442896411E-2,1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,1.406185537262461E-2,1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,{"$f":"(1+BX31)^(BX3/12)-1","v":1.5520018879450648E-2},1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,"Inflation Rate Index",null,null,null,null,null,null,null,1,{"$f":"J33*(1+K32)","v":1.0017006686367058},{"$f":"K33*(1+L32)","v":1.0034042295472234},1.0051106876503524,1.0068200478732572,1.0085323151514818,1.0102474944289641,1.01196559065805,1.0136866087995076,1.0154105538225415,1.0171374307048076,1.0188672444324267,1.0205999999999997,1.0223357024106217,1.0240743566758961,1.0258159678159495,1.0275605408594461,1.0293080808436024,1.0310585928142009,1.0328120818256059,1.0345685529407775,1.0451702884234195,1.0558806651313573,1.0669172587353541,1.0780692123439446,1.0895631169625639,1.1011795645885052,1.1131546337487714,1.1252599289738909,1.1377415184188882,1.1503615559424687,1.163376633560246,1.1765389624874241,1.190116227349961,1.2038501739094285,1.2180201852619243,1.2323569858263017,1.2471523029521325,1.2621252483231646,1.2775805823045059,1.2932251743240586,1.3093775528230969,1.3257316744805241,1.3426206207831513,1.3597247211118182,1.3773924488055578,1.3952897439970515,1.4137813687999385,1.4325180611160944,1.4518818315345443,1.471507347766186,1.4917948964400367,1.5123621478498737,1.5336287656439704,1.5551944315417527,1.577499366668011,1.6001242040012835,1.6235309887068117,1.6472801703143307,1.6718569779524033,1.6968004624221187,1.7226204980383462,1.748833434442844,1.7759753623624115,1.8035385335157152,1.8315294856056958,{"$f":"BW33*(1+BX32)","v":1.8599548578005667},1.8888213923085575,1.9181359359770966,1.947905441916814,1.9781369711507477,2.0088376942891468,2.0400148932302664,2.0716759628875607,2.1038284129436797,2.1364798696316902,2.1696380775439401,2.2033109014689969,2.2375063282570951,2.2722324687145354,2.3074975595274858,2.3433099652156386,2.3796781801161901,2.4166108303986102,2.4541166761106816,2.4922046132562943,2.530883675905486,2.5701630383372325,2.6100520172154926,2.6505600737990251,2.6916968161855039,2.7334720015904601,2.7758955386615938,2.8189774898290048,2.8627280736918972,2.9071576674423287,2.9522768093265732,2.9980962011446861,3.0446267107888607,3.0918793748211835,3.1398654010913924,3.1885961713952646,3.2380832441742631,3.2883383572570803,3.3393734306437319,3.3912005693328586,3.4438320661929085,3.4972804048778801,3.5515582627883178,3.6066785140782613,3.6626542327088649,3.7194986955494063,3.7772253855264251,3.8358479948217354,3.8953804281200717,{"$f":"DT33*(1+DU32)","v":3.9558368059071376}]
[]
[null,null,"Real Pre-tax Cash Flow",null,null,null,null,null,null,null,{"$f":"K28/K33","v":-2594709.2593412683},{"$f":"L28/L33","v":0},-1556956.9791943019,-1953633.5337083088,-5744538.1629093429,-604091.04727347789,-603065.4328060234,-1880049.9586080017,-601019.42472192971,-1381112.7429865412,-824966.62004599918,-1030723.5615471294,-822167.77222302277,-1922742.6739855064,-4959911.5499709919,-21448.614889623514,-21412.19983292478,-21375.846601027381,-21339.555088966321,-21303.32519195482,-21087.233880244748,954038.43436339882,1141880.6787563295,1142153.5372403113,1142115.0356112893,1142115.0356112889,1128416.4253423444,1125758.2445888554,1145999.7308429,1149945.6513626801,1159090.0950097127,1160876.8644768437,1178109.8443726737,1181469.4810640155,1208710.4217892694,1214015.4754647312,1198232.0266374694,1195172.8460213989,1205074.8553176832,1207008.1811866981,1202642.6496207416,1201803.6660498716,1203998.0417703891,1204433.6426110768,1221647.3372068391,1224999.7511738408,1243314.105549125,1246879.7029468927,1256200.8439366636,1258020.3203024184,1051210.969578678,1083949.7042479259,1130587.2380027731,1136901.3302794977,1162507.3334344092,1167483.2578413079,1204707.783879735,1211935.4265273609,1240589.7126324745,1246154.7148818346,1294253.1363352465,1303584.7766731763,1487740.7766415265,1523426.7641548018,1523426.7641548018,{"$f":"BX28/BX33","v":1523426.7641548018},1699399.3182874855,1733487.8157952516,1733487.8157952516,1733487.8157952521,1517565.4653237048,193232.26886731709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Pre-tax IRR",null,{"$f":"XIRR(K35:DU35,K4:DU4)","v":6.9902941584587069E-2}]
[]
[null,null,"Premium Above Risk Free Rate",null,"Rf Rate",{"$f":"'Finance and Value Assumptions'!F84","v":3.5000000000000003E-2},null,{"$f":"XNPV(F38,K35:DU35,K5:DU5)","v":12027238.283354428}]
[]
["Capital Allowance on Base Plant (Excluding IDC and Fees)",null,null,null,null,"Amount","Allowance %","Apply"]
[null,"Allowance"]
[null,null,"Development Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing, Infl, Rev Assumptions'!$G$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E12","v":2536094},true,null,null,{"$f":"MIN($G42*$F42*$H42*K$8,J49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,158505.875,{"$f":"MIN($G42*$F42*$H42*AQ$8,AP49)","v":158505.875},158505.875,158505.875,158505.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G42*$F42*$H42*BW$8,BV49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G42*$F42*$H42*DC$8,DB49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turbine Supply Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing, Infl, Rev Assumptions'!$G$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E13","v":11285000},true,null,null,{"$f":"MIN($G43*$F43*$H43*K$8,J50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,705312.5,{"$f":"MIN($G43*$F43*$H43*AQ$8,AP50)","v":705312.5},705312.5,705312.5,705312.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G43*$F43*$H43*BW$8,BV50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G43*$F43*$H43*DC$8,DB50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Construction Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing, Infl, Rev Assumptions'!$G$12","v":6.25E-2},{"$f":"SUM('S-Curve Assumptions'!E14:E27)","v":11879779},true,null,null,{"$f":"MIN($G44*$F44*$H44*K$8,J51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,742486.1875,{"$f":"MIN($G44*$F44*$H44*AQ$8,AP51)","v":742486.1875},742486.1875,742486.1875,742486.1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G44*$F44*$H44*BW$8,BV51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G44*$F44*$H44*DC$8,DB51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingency costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing, Infl, Rev Assumptions'!$G$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E28","v":1155087.55},true,null,null,{"$f":"MIN($G45*$F45*$H45*K$8,J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,72192.971875000003,{"$f":"MIN($G45*$F45*$H45*AQ$8,AP52)","v":72192.971875000003},72192.971875000003,72192.971875000003,72192.971874999741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G45*$F45*$H45*BW$8,BV52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G45*$F45*$H45*DC$8,DB52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K42:K45)","v":0},{"$f":"SUM(L42:L45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.5343749998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX42:BX45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Remaining Balance"]
[null,null,"Development Costs",null,"Total Cost",{"$f":"G42*H42","v":2536094},null,null,null,{"$f":"F49","v":2536094},{"$f":"J49-K42","v":2536094},2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2536094,2377588.125,2219082.25,2060576.375,1902070.5,1743564.625,1585058.75,1426552.875,1268047,1109541.125,951035.25,792529.375,634023.5,{"$f":"AP49-AQ42","v":475517.625},317011.75,158505.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV49-BW42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB49-DC42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT49-DU42","v":0}]
[null,null,"Turbine Supply Costs",null,"Total Cost",{"$f":"G43*H43","v":11285000},null,null,null,{"$f":"F50","v":11285000},{"$f":"J50-K43","v":11285000},11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,11285000,10579687.5,9874375,9169062.5,8463750,7758437.5,7053125,6347812.5,5642500,4937187.5,4231875,3526562.5,2821250,{"$f":"AP50-AQ43","v":2115937.5},1410625,705312.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV50-BW43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB50-DC43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT50-DU43","v":0}]
[null,null,"Other Construction Costs",null,"Total Cost",{"$f":"G44*H44","v":11879779},null,null,null,{"$f":"F51","v":11879779},{"$f":"J51-K44","v":11879779},11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11879779,11137292.8125,10394806.625,9652320.4375,8909834.25,8167348.0625,7424861.875,6682375.6875,5939889.5,5197403.3125,4454917.125,3712430.9375,2969944.75,{"$f":"AP51-AQ44","v":2227458.5625},1484972.375,742486.1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV51-BW44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB51-DC44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT51-DU44","v":0}]
[null,null,"Contingency costs",null,"Total Cost",{"$f":"G45*H45","v":1155087.55},null,null,null,{"$f":"F52","v":1155087.55},{"$f":"J52-K45","v":1155087.55},1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1155087.55,1082894.578125,1010701.60625,938508.63437499991,866315.66249999986,794122.69062499981,721929.71874999977,649736.74687499972,577543.77499999967,505350.80312499969,433157.8312499997,360964.85937499971,288771.88749999972,{"$f":"AP52-AQ45","v":216578.91562499973},144385.94374999974,72192.971874999741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV52-BW45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB52-DC45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT52-DU45","v":0}]
[]
[null,null,"Net Plant Balance",null,null,null,null,null,null,null,{"$f":"J54+K17-K46","v":2599122},{"$f":"K54+L17-L46","v":2599122},4164036.1,6130993.5079350006,11924545.88085,12534827.347765001,13145108.814680001,15050890.281595001,15661171.748510001,17065953.215425,17906484.68234,18958441.149255,19798972.61617,21768004.083085001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,25177463.015625,23498965.481249999,21820467.946874999,20141970.412499998,18463472.878124997,16784975.343749996,15106477.809374996,13427980.274999995,11749482.740624994,10070985.206249993,8392487.6718749925,6713990.1374999927,5035492.6031249929,3356995.0687499931,1678497.5343749931,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,{"$f":"BW54+BX17-BX46","v":-6.7520886659622192E-9},-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9]
[null,null,"VAT Receivable",null,null,null,null,null,null,null,{"$f":"J55+K20-K21","v":389868.3},{"$f":"K55+L20-L21","v":389868.3},234737.11500000005,631345.72619025013,1265641.4671275001,960575.07597450016,183084.44007450016,445119.44007450028,445119.44007450028,369969.44007450022,438361.94007450028,351583.19007450022,351583.19007450028,556854.44007450028,1397098.1900744999,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55+BX20-BX21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free After Tax Cashflow"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,1206261.0647733167,1220658.9849864705,1233417.9241272751,1246568.0890818895,1259858.4553704967,1255362.9924642965,1269014.7701937682,1310704.5959128519,1325243.1716042247,1353025.2496673008,1368333.2444036209,{"$f":"AQ18","v":1408727.8530250564},1424984.5787176052,1481528.5993823116,1498967.0460655233,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,{"$f":"BW18","v":2797228.3631319911},2840641.4001379344,3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capital Allowance",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.5343749998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",null,null,null,null,null,null,null,null,{"$f":"K58-K59","v":0},{"$f":"L58-L59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-1701158.1227287569,-472236.46960168332,-457838.5493885295,-445079.61024772492,-431929.44529311056,-418639.07900450332,-423134.54191070353,-409482.76418123185,-367792.93846214819,-353254.36277077533,-325472.2847076992,-310164.2899713791,-269769.68134994362,-253512.95565739484,-196968.93499268848,-179530.48830947652,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,{"$f":"BX58-BX59","v":2840641.4001379344},3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Loss CF Balance"]
[null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"J66","v":0},{"$f":"K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,45321.17670751347,67981.765061270213,90642.353415026941,113302.94176878367,1814461.0644975405,2286697.534099224,2744536.0834877538,3189615.6937354784,3621545.1390285892,4040184.2180330926,4463318.7599437963,4872801.5241250284,5240594.4625871768,5593848.8253579522,5919321.1100656511,6229485.4000370298,6499255.0813869732,6752768.0370443678,6949736.9720370565,7129267.460346533,5635792.4251641734,4124387.1660132948,2579264.312361964,1015220.6822052014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT66","v":0}]
[null,"Add Negative Taxable Income",null,null,null,null,null,null,null,null,{"$f":"MAX(-K60,0)","v":0},{"$f":"MAX(-L60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,22660.588353756735,22660.588353756735,22660.588353756735,22660.588353756735,1701158.1227287569,472236.46960168332,457838.5493885295,445079.61024772492,431929.44529311056,418639.07900450332,423134.54191070353,409482.76418123185,367792.93846214819,353254.36277077533,325472.2847076992,310164.2899713791,269769.68134994362,253512.95565739484,196968.93499268848,179530.48830947652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Net Operating Loss Used",null,null,null,null,null,null,null,null,{"$f":"MIN(K63,MAX(K60,0))","v":0},{"$f":"MIN(L63,MAX(L60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1015220.6822052014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX63,MAX(BX60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"K63+K64-K65","v":0},{"$f":"L63+L64-L65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,45321.17670751347,67981.765061270213,90642.353415026941,113302.94176878367,1814461.0644975405,2286697.534099224,2744536.0834877538,3189615.6937354784,3621545.1390285892,4040184.2180330926,4463318.7599437963,4872801.5241250284,5240594.4625871768,5593848.8253579522,5919321.1100656511,6229485.4000370298,6499255.0813869732,6752768.0370443678,6949736.9720370565,7129267.460346533,5635792.4251641734,4124387.1660132948,2579264.312361964,1015220.6822052014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX63+BX64-BX65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted EBT for NOL",null,null,null,null,null,null,null,null,{"$f":"K60+K64-K65","v":0},{"$f":"L60+L64-L65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,561591.55665116827,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,{"$f":"BX60+BX64-BX65","v":2840641.4001379344},3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT * Tax Rate adjusted for Net Operating Loss",null,null,"Tax Rate",{"$f":"'Tax Assumptions'!D3","v":0.125},null,null,null,null,{"$f":"K68*$F$69","v":0},{"$f":"L68*$F$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70198.944581396034,199563.32736624993,202556.02509441078,205136.45512934495,211358.83396669556,214105.14744192341,220826.70298966355,223753.29551692295,228813.75393747058,231906.69714013918,188964.98302867258,208053.38184285717,218446.01719850427,221517.77349907553,230749.34067128439,234058.79765602769,246536.11894666107,250142.47515569217,261054.89310945722,264949.73504742852,281391.05562183884,285672.95395882556,339047.82142920792,344309.85001882596,349653.54539149889,{"$f":"BX68*$F$69","v":355080.1750172418},410311.91313449072,416679.96177280147,423146.84264620417,429714.08963285328,359704.49453707685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Working Capital",null,null,null,null,null,null,null,null,{"$f":"K19","v":0},{"$f":"L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,198910.32813681249,2366.7814049020235,2097.3598587623565,2161.6709514434915,2184.7177460724197,-738.98020375898341,2244.1278459406167,6853.1220360137231,2389.9028533764067,4566.9169418754755,2516.3826963813917,6640.2096364003082,2672.3384700080787,9294.9075065270299,2866.5939753225248,-902.79630956117762,2947.4340770167764,5542.6182740470103,3110.2646310298878,2098.9493752777926,3237.4323408706696,3935.6024918280309,3393.4422377216397,8182.8543614473892,3611.5903235872975,8839.3059257952264,3848.6696248890948,6654.8494297612342,4067.4321569340536,-56471.295269873866,25102.551865229034,13667.027317015396,4039.5699295183877,12140.143130575947,4352.1626100733993,16408.532108230225,4742.605425575166,14350.577035088267,5121.9839184279554,21621.462673197151,5630.9895938455593,70191.606536393228,6919.9280082648038,7027.3254215973429,{"$f":"BX19","v":7136.3896448125597},72633.518619943876,8374.4201270935591,8504.3912855706876,8636.3795988810016,-170906.75399709272,-394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Capex",null,null,null,null,null,null,null,null,{"$f":"K17","v":2599122},{"$f":"L17","v":0},1564914.1,1966957.407935,5793552.3729149997,610281.466915,610281.466915,1905781.4669149998,610281.466915,1404781.4669149998,840531.466915,1051956.466915,840531.466915,1969031.4669149998,5087956.4669149993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less VAT Payments",null,null,null,null,null,null,null,null,{"$f":"K20","v":389868.3},{"$f":"L20","v":0},234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add VAT Refunds",null,null,null,null,null,null,null,null,{"$f":"K21","v":0},{"$f":"L21","v":0},389868.3,0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cashflow",null,null,null,null,null,null,null,{"$f":"K58-K69-K71-K72-K73+K74","v":-2988990.3},{"$f":"L58-L69-L71-L72-L73+L74","v":0},-1409782.915,-2363566.0191252502,-6427848.1138522495,-305215.07576199993,167209.168985,-2167816.4669149998,-610281.466915,-1329631.4669149998,-908923.966915,-965177.716915,-840531.466915,-2174302.7169149998,-5928200.2169149993,374879.96972058254,978138.71972058236,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,1402087.6433886562,1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1504514.3448996958,1393705.8592228789,1413956.5731690475,1432561.7436676929,1471328.9834054215,1495124.4417698765,1536947.6150018498,1562424.3989935715,1595041.4281325329,1619279.4478240404,1379226.1764705819,1431271.1210347712,1515455.0930725145,1546584.8445640104,1603105.2415684147,1634059.4209821206,1709344.3005183972,1746254.7206642702,1813033.6747311123,1849526.1614135718,1948115.9266796745,1994079.6881179332,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX58-BX69-BX71-BX72-BX73+BX74","v":2478424.8354758797},2799549.8733214913,2908385.3122825166,2953523.5072378586,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After tax Project IRR",null,{"$f":"XIRR(K75:DU75,K5:DU5)","v":8.6791577935218814E-2}]
[]
[null,null,"Real Free Cash Flow",null,null,null,null,null,null,null,{"$f":"K75/K33","v":-2983915.6482424582},0,-1402614.589937005,-2347555.5777002028,-6373467.6790071772,-302119.11184646963,165232.06967567842,-2138547.01058181,-601019.42472192971,-1307228.9218514503,-892092.63707493898,-945696.37165882834,-822167.77222302277,-2123188.3239149726,-5779009.4938146146,364825.19016060594,950287.61351889663,-21375.846601027381,-21339.555088966321,-21303.32519195482,-21087.233880244748,954038.43436339882,1141880.6787563295,1142153.5372403113,1142115.0356112893,1142115.0356112889,1128416.4253423444,1125758.2445888554,1145999.7308429,1149945.6513626801,1159090.0950097127,1160876.8644768437,{"$f":"AQ75/AQ33","v":1178109.8443726737},1181469.4810640155,1208710.4217892694,1214015.4754647312,1198232.0266374694,1195172.8460213989,1205074.8553176832,1207008.1811866981,1149030.1950387589,1051272.9582092771,1053131.8760353061,1053567.4768759939,1068198.8163078164,1071551.2302748181,1087118.3118691531,1090683.9092669208,1098602.7881116732,1100422.264477428,924541.42306151835,946381.21105425071,988149.88804423949,994463.98032096401,1016231.9398926215,1021207.8642995203,1052855.9740519263,1060083.6166995524,1084443.0466484127,1090008.0488977726,1130902.5574107089,1140234.1977486389,1296832.8234038167,1332518.810917092,{"$f":"BW75/BW33","v":1332518.8109170918},1332518.8109170918,1482167.6018291079,1516256.0993368742,1516256.0993368742,1516256.0993368742,1338504.4612616703,193232.26886731709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC75/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Project IRR",null,{"$f":"XIRR(K78:DU78,K5:DU5)","v":6.1752113699913028E-2}]
[]
["Structuring Inputs"]
[]
[null,"Gearing Switch",null,null,{"$f":"'Finance and Value Assumptions'!F6","v":false},null,"Gearing is TRUE"]
[null,"Target Debt Ratio",null,null,{"$f":"'Finance and Value Assumptions'!F5","v":0.7}]
[null,"Target DSCR",null,null,{"$f":"'Finance and Value Assumptions'!F4","v":1.34}]
[null,"Tenor",null,null,{"$f":"'Finance and Value Assumptions'!F14","v":17}]
[null,"Repayment Code",null,null,{"$f":"'Finance and Value Assumptions'!F17","v":3},null,"1 Level; 2 Annuity; 3 Sculpted"]
[null,"Up Front Fee",null,null,{"$f":"'Finance and Value Assumptions'!F28","v":1.4999999999999999E-2}]
[null,"Commitment Fee - Periodic",null,null,{"$f":"'Finance and Value Assumptions'!F29/'Timing, Infl, Rev Assumptions'!G76","v":6.2500000000000001E-4}]
[null,"Interest and Fee Capitalisation (TRUE Capitalise)",null,null,{"$f":"'Finance and Value Assumptions'!F9","v":true}]
[null,"Fee Amortisation Period",null,null,{"$f":"'Finance and Value Assumptions'!F30","v":8}]
[null,"Draw Code (1-pro Rata; 2-Equity First; 3 - Debt)",null,null,{"$f":"'Finance and Value Assumptions'!F11","v":2}]
[null,"DSRA Months (e.g. 6)",null,null,{"$f":"'Finance and Value Assumptions'!F33","v":0}]
[null,"Months per Period (Semi-Annual is 6)",null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G11","v":6}]
[null,"MRA Flows",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MRA Depreciation",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAT Interest Rate",null,null,{"$f":"'Finance and Value Assumptions'!F72/'Timing, Infl, Rev Assumptions'!G76","v":2.5000000000000001E-3}]
[null,"Interest Income Rate",null,null,{"$f":"'Finance and Value Assumptions'!F39","v":0}]
[null,"Sub Debt Percent",null,null,{"$f":"'Finance and Value Assumptions'!F43","v":0.01}]
[null,"Sub Debt Interest Rate",null,null,{"$f":"'Finance and Value Assumptions'!F50/'Timing, Infl, Rev Assumptions'!G76","v":5.8333333333333336E-3},{"$f":"'Finance and Value Assumptions'!F51/'Timing, Infl, Rev Assumptions'!G12","v":3.5000000000000003E-2},null,null,null,null,{"$f":"K7*$E$100+K8*$F$100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ7*$E$100+AQ8*$F$100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW7*$E$100+BW8*$F$100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC7*$E$100+DC8*$F$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub Maturities",null,null,{"$f":"'Finance and Value Assumptions'!F47*'Timing, Infl, Rev Assumptions'!G12","v":6},{"$f":"'Finance and Value Assumptions'!F46","v":"2034-06-01"},{"$f":"'Finance and Value Assumptions'!F48","v":"2037-05-31"},{"$f":"SUM(K101:DU101)","v":0.99999999999999989},null,null,{"$f":"AND(K4>=$F$101,K4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AQ4>=$F$101,AQ4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,0,0,{"$f":"AND(BW4>=$F$101,BW4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DC4>=$F$101,DC4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fee",null,null,{"$f":"'Finance and Value Assumptions'!F55","v":1600000},{"$f":"'Finance and Value Assumptions'!F57","v":"2017-06-01"},null,null,null,null,{"$f":"(K4=$F$102)*$E$102","v":0},{"$f":"(L4=$F$102)*$E$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4=$F$102)*$E$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Periodic Interest Rate"]
[null,null,"Base Interest rate",null,"Base Rate",{"$f":"'Finance and Value Assumptions'!F20","v":1.55E-2},null,null,null,null,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2]
[null,null,"Credit Spread",null,null,null,null,null,null,null,{"$f":"LOOKUP(K4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(L4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(M4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(N4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(O4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(P4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Q4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(R4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(S4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(T4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(U4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(V4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(W4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(X4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Y4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Z4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AA4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AB4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AC4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AD4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AE4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AF4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AG4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AH4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AI4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AJ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AK4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AL4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AM4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AN4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AO4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AV4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AW4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AX4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AY4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AZ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BA4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BB4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BC4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BD4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BE4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BF4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BG4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BH4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BI4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BJ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BK4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BL4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BM4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BN4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BO4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BP4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BQ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BR4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BS4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BT4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BU4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BV4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BW4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BX4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BY4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BZ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CA4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CB4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CC4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CD4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CE4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CF4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CG4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CH4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CI4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CJ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CK4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CL4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CM4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CN4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CO4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CP4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CQ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CR4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CS4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CT4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CU4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CV4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CW4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CX4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CY4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CZ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DA4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DB4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DC4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DD4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DE4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DF4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DG4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DH4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DI4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DJ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DK4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DL4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DM4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DN4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DO4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DP4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DQ4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DR4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DS4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DT4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DU4,'Finance and Value Assumptions'!$F$23:$F$26,'Finance and Value Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2}]
[null,null,"Total Annual Interest Rate",null,null,null,null,null,null,null,{"$f":"SUM(K105:K106)","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(AQ105:AQ106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(BW105:BW106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(DC105:DC106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2]
[null,null,"Periods in a Year for the Project Period",null,null,null,null,null,null,null,{"$f":"12/K3","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/AQ3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/BW3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/DC3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K107/K108","v":2.7500000000000003E-3},{"$f":"L107/L108","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,{"$f":"Z107/Z108","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BX107/BX108","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[]
[null,null,"Function for Resolving Debt Size"]
[null,null,null,"Skip Function",null,false]
[null,null,null,"Debt Size",null,{"$f":"Debt_Resolve(F112,K7:DU7,K9:DU9,K18:DU18,K17:DU17,K46:DU46,F69,E83,E84,E85,E86,E87,K109:DU109,E88,E89,E90,E91,E92,E93,E94,,,K19:DU19,K20:DU20,K21:DU21,E97,,F139,K100:DU100,K101:DU101,K102:DU102)","v":25387307.191904828}]
[null,null,null,"Total Adders",null,1336386.4505003199]
[null,null,null,"DSRA",null,0]
[null,null,null,"Target DSCR",null,1.34]
[]
["Funding"]
[]
[null,"Model Mode (1-Structuring; 2 Risk Analysis)",null,null,{"$f":"Dashboard!R5","v":1}]
[null,null,null,null,null,null,null,1,2]
[null,"Total Uses of Funds",null,null,null,"Capitalised","Model Computed","Function (Structr)","Fixed (Risk)","Applied","Capitalised","Funded","Percent"]
[null,null,"Total CapEx",null,null,null,{"$f":"SUM(17:17)","v":26855960.550000001},{"$f":"G123","v":26855960.550000001},26855960.550000001,{"$f":"CHOOSE($E$120,H123,I123)","v":26855960.550000001},null,null,null,null,null,null,null,"Adders Check"]
[null,null,"Total VAT",null,null,null,{"$f":"SUM(147:147)","v":4705494.0824999996},4705494.0824999996,4705494.0824999996,4705494.0824999996,null,null,null,null,null,null,null,"Computed",{"$f":"SUM(G128:G132)","v":1336386.4505003195}]
[null,null,"Less: VAT Refund",null,null,null,{"$f":"SUM(148:148)","v":4705494.0824999996},4705494.0824999996,4705494.0824999996,4705494.0824999996]
[null,null,"Add: Development Fee",null,null,null,{"$f":"SUM(K102:DU102)","v":1600000},1600000,0,1600000,null,null,null,"Function Adders",{"$f":"F114","v":1336386.4505003199}]
[null,null,null,"Subtotal",null,null,{"$f":"G123+G124-G125+G126","v":28455960.550000001},28455960.550000001,26855960.550000001,28455960.550000001,null,null,null,"Model Adders",{"$f":"G133","v":1336386.4505003197}]
[null,null,"Add:  IDC on VAT",null,null,null,{"$f":"SUM(164:164)","v":23527.470412500006},23527.470412500006,17534.278762220631,23527.470412500006]
[null,null,"Add: Total IDC on Senior Debt",null,null,{"$f":"E90","v":true},{"$f":"SUM(209:209)","v":755870.48596864264},755870.48596864264,245735.61217603518,755870.48596864264,{"$f":"G129*F129","v":755870.48596864264},null,{"$f":"H128+H129+H130","v":1305760.1573474701},"Difference",{"$f":"O126-O127","v":0}]
[null,null,"Add: Total Fees (on undrawn Debt)",null,null,{"$f":"E90","v":true},{"$f":"SUM(220:220)","v":526362.20096632757},526362.20096632757,443234.13966810575,526362.20096632757,{"$f":"G130*F130","v":526362.20096632757},null,null,"Test",{"$f":"O129=0","v":true}]
[null,null,"Add: IDC on Sub Debt",null,null,null,{"$f":"SUM(194:194)","v":30626.293152849503},{"$f":"G131","v":30626.293152849503},214130.84502027297,30626.293152849503]
[null,null,"Add: Debt Service Reserve A/C",null,null,null,{"$f":"SUMPRODUCT(K307:DU307*K7:DU7)","v":0},{"$f":"F115","v":0},754167.97080404998,{"$f":"CHOOSE($E$120,H132,I132)","v":0}]
[null,null,null,"Subtotal Transactional Cost related to Debt",null,null,{"$f":"G129+G130+G132+G128+G131","v":1336386.4505003197},{"$f":"F114","v":1336386.4505003199},1674802.8464306844,{"$f":"CHOOSE($E$120,H133,I133)","v":1336386.4505003199},{"$f":"SUM(K129:K132)","v":1282232.6869349703}]
[null,null,null,"Total Project Cost",null,null,{"$f":"G127+G133","v":29792347.000500321},{"$f":"H133+H127","v":29792347.000500321},28530763.396430686,{"$f":"J133+J126+J124+J123","v":34497841.083000317}]
[]
[null,"Total Sources of Funds"]
[null,null,"VAT Facility",null,null,null,0,{"$f":"G137","v":0},0,{"$f":"CHOOSE($E$120,H137,I137)","v":0},null,null,{"$f":"J137/$J$141","v":0},null,null,null,null,{"$f":"G137/$G$134","v":0}]
[null,null,"Senior Debt",null,{"$f":"'Finance and Value Assumptions'!F6","v":false},{"$f":"'Finance and Value Assumptions'!F5","v":0.7},{"$f":"IF(E83,E84*G134,H257)","v":25387307.191904828},{"$f":"F113","v":25387307.191904828},20475205.843503039,{"$f":"CHOOSE($E$120,H138,I138)","v":25387307.191904828},{"$f":"(F114-F115-H128-H131)*F129","v":1282232.6869349706},{"$f":"J138-K138","v":24105074.504969858},{"$f":"J138/$J$141","v":0.85214190045109517},{"$f":"H138-G138","v":0},null,null,null,{"$f":"G138/$G$134","v":0.85214190045109517}]
[null,null,"Subordinated Debt",null,null,{"$f":"'Finance and Value Assumptions'!F43","v":0.01},{"$f":"F139*G134","v":297923.47000500321},{"$f":"F139*H134","v":297923.47000500321},3994306.8755002962,{"$f":"CHOOSE($E$120,H139,I139)","v":297923.47000500321},null,{"$f":"J139","v":297923.47000500321},{"$f":"J139/$J$141","v":0.01},null,null,null,null,{"$f":"G139/$G$134","v":0.01}]
[null,null,"Equity",null,null,null,{"$f":"G134-G138-G139-G137","v":4107116.3385904902},{"$f":"H134-H137-H138-H139","v":4107116.3385904902},4061250.6774273505,{"$f":"CHOOSE($E$120,H140,I140)","v":4107116.3385904902},null,{"$f":"J140-G126","v":2507116.3385904902},{"$f":"J140/$J$141","v":0.13785809954890485},null,null,null,null,{"$f":"G140/$G$134","v":0.13785809954890485}]
[null,null,null,"Total Funding Sources",null,null,{"$f":"SUM(G137:G140)","v":29792347.000500321},{"$f":"SUM(H137:H140)","v":29792347.000500321},28530763.396430686,{"$f":"SUM(J137:J140)","v":29792347.000500321},null,null,{"$f":"J141/$J$141","v":1}]
[]
["Funding Cascade"]
[]
[null,"Funding Needs during Construct."]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K17","v":2599122},0,1564914.1,1966957.407935,5793552.3729149997,610281.466915,610281.466915,1905781.4669149998,610281.466915,1404781.4669149998,840531.466915,1051956.466915,840531.466915,1969031.4669149998,5087956.4669149993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: VAT",null,null,null,null,null,null,null,{"$f":"K20","v":389868.3},0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: VAT Refunds",null,null,null,null,null,null,null,{"$f":"K21","v":0},0,389868.3,0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Paid During Construct. (this is where the Interest is paid)",null,null,null,null,null,null,null,{"$f":"K164+K194+K211","v":0},1511.3704415554739,1520.1867691312143,2324.7296958625188,3316.2512238381441,4901.9905761812688,4139.3245982987692,2195.598008548769,2850.6855085487696,2850.6855085487696,2662.8105085487696,2833.7917585487694,2616.8448835487693,2616.8448835487698,3130.0230085487697,5230.6323835487683,4238.3330834556436,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164+AQ194+AQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164+BW194+BW211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC164+DC194+DC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Fees paid",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: DSRA Funded",null,"Table",{"$f":"J132","v":0},null,null,null,null,{"$f":"$F$151*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Development Fee"]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"K146+K147-K148+K149+K150+K151+K152","v":2988990.3},{"$f":"L146+L147-L148+L149+L150+L151+L152","v":1511.3704415554739},1411303.1017691311,2365890.7488211128,6431164.3650760874,310117.0663381812,-163069.84438670124,2170012.0649235486,613132.15242354874,1332482.1524235485,911586.77742354874,968011.50867354881,843148.31179854879,2176919.5617985483,5931330.239923548,-391689.08765370125,-995940.13695379416,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146+BX147-BX148+BX149+BX150+BX151+BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT Funding During Construruction"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J161","v":0},{"$f":"K161","v":389868.3},389868.3,234737.11500000005,631345.72619025013,1265641.4671275001,960575.07597450016,183084.44007450016,445119.44007450028,445119.44007450028,369969.44007450022,438361.94007450028,351583.19007450022,351583.19007450028,556854.44007450028,1397098.1900744999,{"$f":"Z161","v":1000178.4700372498},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT161","v":0}]
[null,null,"Add Interest Capitalised",null,"Cap Switch",{"$f":"'Finance and Value Assumptions'!F76","v":false},null,null,null,null,{"$f":"$F$157*K164","v":0},{"$f":"$F$157*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$157*BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add VAT Drawdowns",null,null,null,null,null,null,null,{"$f":"K147","v":389868.3},{"$f":"L147","v":0},234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less VAT Repaid",null,"Months",{"$f":"'Tax Assumptions'!D11","v":2},null,null,null,null,{"$f":"K74","v":0},0,389868.3,0,234737.11499999999,396608.61119025003,869032.85593724996,91542.220037249994,91542.220037249994,353577.22003725002,91542.220037249994,278427.22003725002,159934.72003724999,191648.47003724999,159934.72003724999,396919.72003725002,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Balance Repaid"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K156+K157+K158-K159","v":389868.3},{"$f":"L156+L157+L158-L159","v":389868.3},{"$f":"M156+M157+M158-M159","v":234737.11500000005},631345.72619025013,1265641.4671275001,960575.07597450016,183084.44007450016,445119.44007450028,445119.44007450028,369969.44007450022,438361.94007450028,351583.19007450022,351583.19007450028,556854.44007450028,{"$f":"Y156+Y157+Y158-Y159","v":1397098.1900744999},1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX156+BX157+BX158-BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Ann Rate",{"$f":"'Finance and Value Assumptions'!F72","v":0.03},null,null,null,null,{"$f":"$F$163/K108","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/AQ108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/BW108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/DC108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Interest Paid",null,null,null,null,null,null,null,{"$f":"K163*K156","v":0},{"$f":"L163*L156","v":974.67075},{"$f":"M163*M156","v":974.67075},{"$f":"N163*N156","v":586.8427875000001},1578.3643154756253,3164.1036678187502,2401.4376899362505,457.71110018625041,1112.7986001862507,1112.7986001862507,924.92360018625061,1095.9048501862508,878.95797518625056,878.95797518625068,1392.1361001862508,3492.7454751862497,2500.4461750931246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding Needs after VAT",null,null,null,null,null,null,{"$f":"K153-K158+K159","v":2599122},1511.3704415554739,1566434.2867691312,1969282.1376308626,5796868.6241388377,615183.45749118121,614420.79151329875,1907977.0649235486,613132.15242354874,1407632.1524235485,843194.27742354874,1054790.2586735489,843148.31179854879,1971648.3117985483,5091086.489923548,5230.632383548771,4238.3330834556837,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ153-AQ158+AQ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW153-BW158+BW159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC153-DC158+DC159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pro-Rata Funding"]
[null,null,"Percent of Construction",null,null,null,null,null,null,null,{"$f":"K146/SUM(146:146)","v":9.6780079608807731E-2},0,5.8270643386091808E-2,7.3241000048125254E-2,0.21572687233169918,2.2724246477007874E-2,2.2724246477007874E-2,7.0963072177844699E-2,2.2724246477007874E-2,5.2307995623526476E-2,3.1297762198827773E-2,3.91703162117953E-2,3.1297762198827773E-2,7.3318229048225186E-2,0.1894535277352051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Debt Pro-Rata",null,"Table",{"$f":"L139","v":297923.47000500321},null,null,null,null,{"$f":"$F$169*K168","v":28833.057144416453},0,17360.192277008562,21820.212880974083,64270.098378386137,6770.0863636791555,6770.0863636791555,21141.564705438992,6770.0863636791555,15583.77956516753,9324.3379176661892,11669.756527011288,9324.3379176661892,21843.221212668872,56442.652387561422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*AQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*BW168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*DC168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Pro-Rata",null,"Table",{"$f":"L138","v":24105074.504969858},null,null,null,null,{"$f":"K168*$F$170","v":2332891.0295672244},0,1404618.2002742721,1765479.7629785603,5200112.3302797293,547769.65439757367,547769.65439757367,1710570.1419485002,547769.65439757367,1260888.1317107431,754434.88964157272,944203.39066855435,754434.88964157272,1767341.3737799134,4566791.4012864921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity - Pro-Rata",null,"Table",{"$f":"L140","v":2507116.3385904902},null,null,null,null,{"$f":"K165-K169-K170","v":237397.91328835906},{"$f":"L165-L169-L170","v":1511.3704415554739},144455.89421785041,181982.16177132819,532486.195480722,60643.71672992839,59881.050752045936,176265.35826960951,58592.411662295926,131160.24114763783,79435.04986430984,98917.111477983301,79389.084239309886,182463.71680596611,467852.43624949455,5230.632383548771,4238.3330834556837,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX165-BX169-BX170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Funded During Construction"]
[null,null,"Total Equity Commitment",null,"Table",{"$f":"L140","v":2507116.3385904902},null,null,null,null,{"$f":"$F$174","v":2507116.3385904902},{"$f":"$F$174","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,{"$f":"$F$174","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902]
[null,null,"Less Equity already used",null,null,null,null,null,null,null,{"$f":"K178","v":0},{"$f":"L178","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,{"$f":"BX178","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902]
[null,null,"Remaining Equity Available",null,null,null,null,null,null,null,{"$f":"K174-K175","v":2507116.3385904902},{"$f":"L174-L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174-BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Equity Balance",null,null,null,null,null,null,null,{"$f":"J180","v":0},{"$f":"K180","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,{"$f":"BW180","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,{"$f":"DT180","v":2507116.3385904902}]
[null,null,"Add Equity Draws",null,"Funding Cde",{"$f":"'Finance and Value Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$179,K171,MIN(K176,K165))","v":2507116.3385904902},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,AQ171,MIN(AQ176,AQ165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,BW171,MIN(BW176,BW165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,DC171,MIN(DC176,DC165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Equity Balance",null,null,null,null,null,null,null,{"$f":"SUM(K178:K179)","v":2507116.3385904902},{"$f":"SUM(L178:L179)","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,{"$f":"SUM(BX178:BX179)","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902]
[null,null,null,"Funding after Equity",null,null,null,null,null,null,{"$f":"K165-K179","v":92005.661409509834},1511.3704415554739,1566434.2867691312,1969282.1376308626,5796868.6241388377,615183.45749118121,614420.79151329875,1907977.0649235486,613132.15242354874,1407632.1524235485,843194.27742354874,1054790.2586735489,843148.31179854879,1971648.3117985483,5091086.489923548,5230.632383548771,4238.3330834556837,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ165-AQ179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165-BW179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC165-DC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sub-debt During Construction"]
[null,null,"Committment",null,"Table",{"$f":"L139","v":297923.47000500321},null,null,null,null,{"$f":"$F$184","v":297923.47000500321},{"$f":"$F$184","v":297923.47000500321},297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,{"$f":"$F$184","v":297923.47000500321},297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321]
[null,null,"Less Sub-Debt already Used",null,null,null,null,null,null,null,{"$f":"K188","v":0},{"$f":"L188","v":92005.661409509834},93517.031851065301,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Sub-Debt Available for funding",null,null,null,null,null,null,null,{"$f":"K184-K185","v":297923.47000500321},{"$f":"L184-L185","v":205917.80859549338},204406.43815393792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,{"$f":"BX184-BX185","v":297923.47000500321},297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321]
[]
[null,null,"Opening Sub-Debt",null,null,null,null,null,null,null,{"$f":"J191","v":0},{"$f":"K191","v":92005.661409509834},93517.031851065301,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT191","v":0}]
[null,null,"Add Drawdown",null,"Funding Cde",{"$f":"'Finance and Value Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$189,K169,MIN(K186,K181))","v":92005.661409509834},1511.3704415554739,204406.43815393792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,AQ169,MIN(AQ186,AQ181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,BW169,MIN(BW186,BW181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,DC169,MIN(DC186,DC181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Re-Finance to Permanent Debt at End of Construction",null,null,null,null,null,null,null,{"$f":"(K188+K189)*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297923.47000500321,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ188+AQ189)*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW188+BW189)*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC188+DC189)*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance of Sub-Debt",null,null,null,null,null,null,null,{"$f":"K188+K189-K190","v":92005.661409509834},{"$f":"L188+L189-L190","v":93517.031851065301},297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Rate Construction",{"$f":"'Finance and Value Assumptions'!F50","v":7.0000000000000007E-2},null,null,null,null,{"$f":"K100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Cost of Sub Debt During Construction",null,null,null,null,null,null,null,{"$f":"K193*K188","v":0},{"$f":"L193*L188","v":536.69969155547403},545.51601913121431,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193*BX188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Funding Needs",null,null,null,null,null,null,{"$f":"K181-K189","v":0},0,1362027.8486151933,1969282.1376308626,5796868.6241388377,615183.45749118121,614420.79151329875,1907977.0649235486,613132.15242354874,1407632.1524235485,843194.27742354874,1054790.2586735489,843148.31179854879,1971648.3117985483,5091086.489923548,5230.632383548771,4238.3330834556837,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ181-AQ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181-BW189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC181-DC189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior-debt During Construction"]
[null,null,"Committment",null,"Table Funded",{"$f":"L138","v":24105074.504969858},null,null,null,null,{"$f":"$F$198","v":24105074.504969858},24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,{"$f":"$F$198","v":24105074.504969858},24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,{"$f":"$F$198","v":24105074.504969858},24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,{"$f":"$F$198","v":24105074.504969858},24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858]
[null,null,"Less Senior Debt already Used",null,null,null,null,null,null,null,{"$f":"K202-K203","v":-396676.67487351294},{"$f":"L202-L203","v":379966.66994446621},396641.16611303872,1772484.6350228554,3757215.6449556164,9565617.0735086314,10215687.269428791,10866377.8192026,12809258.552723933,13464174.54074306,14913293.912736731,15802254.21888026,16904249.905464191,17797395.125144225,{"$f":"Y202-Y203","v":19818540.215916067},24956789.612002295,25030909.37421247,25104196.450253263,25175144.128603674,25246242.57077058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202-BX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Senior Debt Available for funding",null,null,null,null,null,null,null,{"$f":"K198-K199","v":24501751.17984337},{"$f":"L198-L199","v":23725107.835025392},23708433.33885682,22332589.869947001,20347858.860014241,14539457.431461226,13889387.235541066,13238696.685767258,11295815.952245925,10640899.964226797,9191780.592233127,8302820.2860895973,7200824.5995056666,6307679.379825633,4286534.2890537903,-851715.10703243688,-925834.86924261227,-999121.94528340548,-1070069.6236338168,-1141168.0658007227,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,{"$f":"BX198-BX199","v":24105074.504969858},24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858,24105074.504969858]
[]
[null,null,"Opening Senior Debt",null,null,null,null,null,null,null,{"$f":"J206","v":0},{"$f":"K206","v":396676.67487351294},413386.67980255967,1792160.0421072738,3781117.5868225549,9601888.152828332,10253342.689639214,10905418.901362937,12852437.048446823,13508747.696593262,14960953.004867014,15851806.374420846,16956148.788634982,17851195.983604323,19876645.153862968,25025836.581733417,25100114.183848087,25173557.326567158,25244656.089789417,25315905.937883522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT206","v":0}]
[null,null,"Add: Interest and Fees Rolled Up (this is during Construct)",null,null,null,null,null,null,null,{"$f":"K212+K218","v":396676.67487351294},16710.004929046732,16745.513689520958,19675.407084418475,23901.941866938447,36271.07931970073,37655.42021042385,39041.082160336766,43178.495722890017,44573.155850201205,47659.09213028293,49552.155540584819,51898.883170789857,53800.858460099706,58104.937946899328,69046.969731124045,69204.809635617712,69360.876313895729,69511.961185743028,69663.367112943015,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ212+AQ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW212+BW218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC212+DC218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Drawdown",null,"Funding Cde",{"$f":"'Finance and Value Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$204,K170,K195)","v":0},0,1362027.8486151933,1969282.1376308626,5796868.6241388377,615183.45749118121,614420.79151329875,1907977.0649235486,613132.15242354874,1407632.1524235485,843194.27742354874,1054790.2586735489,843148.31179854879,1971648.3117985483,5091086.489923548,5230.632383548771,4238.3330834556837,1737.8869083625189,1737.8869083625189,1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,AQ170,AQ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,BW170,BW195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,DC170,DC195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment at COD",null,null,"Total from Cols",{"$f":"SUM(K205:DU205)","v":25387307.191904828},{"$f":"H138","v":25387307.191904828},{"$f":"ROUND(G205-H205,1)=0","v":true},null,{"$f":"(K202+K203+K204)*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25387307.191904828,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ202+AQ203+AQ204)*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW202+BW203+BW204)*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC202+DC203+DC204)*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance of Senior Debt",null,null,null,null,{"$f":"H205-G205","v":0},null,null,{"$f":"K202+K203+K204-K205","v":396676.67487351294},{"$f":"L202+L203+L204-L205","v":413386.67980255967},1792160.0421072738,3781117.5868225549,9601888.152828332,10253342.689639214,10905418.901362937,12852437.048446823,13508747.696593262,14960953.004867014,15851806.374420846,16956148.788634982,17851195.983604323,19876645.153862968,25025836.581733417,25100114.183848087,25173557.326567158,25244656.089789417,25315905.937883522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202+BX203+BX204-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K109","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"AQ109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BW109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"DC109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[null,null,"Interest During Construction (IDC)",null,null,"Assumed: Borrow on the last day of the month",null,null,null,null,{"$f":"K208*K202","v":0},{"$f":"L208*L202","v":1090.8608559021607},1136.8133694570392,4928.4401157950033,10398.073363762027,26405.192420277916,28196.692396507842,29989.901978748079,35344.201883228765,37149.056165631475,41142.620763384293,43592.467529657333,46629.409168746206,49090.788954911892,54660.774173123165,68821.05059976691,69025.314005582244,69227.282648059685,69422.804246920903,69618.741329179698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208*BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Paid",null,null,{"$f":"NOT(F212)","v":false},null,null,null,null,{"$f":"$F$211*K209","v":0},{"$f":"$F$211*L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$211*BX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,{"$f":"'Finance and Value Assumptions'!F9","v":true},null,null,null,null,{"$f":"$F$212*K209","v":0},{"$f":"$F$212*L209","v":1090.8608559021607},1136.8133694570392,4928.4401157950033,10398.073363762027,26405.192420277916,28196.692396507842,29989.901978748079,35344.201883228765,37149.056165631475,41142.620763384293,43592.467529657333,46629.409168746206,49090.788954911892,54660.774173123165,68821.05059976691,69025.314005582244,69227.282648059685,69422.804246920903,69618.741329179698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$212*BX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Upfront Fee",null,"Fee %",{"$f":"'Finance and Value Assumptions'!F28","v":1.4999999999999999E-2},"Commitment",{"$f":"J138","v":25387307.191904828},null,null,{"$f":"$F$214*K10*$H$214","v":380809.60787857242},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*AQ10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*BW10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*DC10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Balance",null,null,null,null,null,null,null,{"$f":"IF(K7,$H$214-K202)","v":25387307.191904828},24990630.517031316,24973920.512102269,23595147.149797555,21606189.605082273,15785419.039076496,15133964.502265614,14481888.290541891,12534870.143458005,11878559.495311566,10426354.187037814,9535500.8174839821,8431158.403269846,7536111.2083005048,5510662.0380418599,361470.61017141119,287193.00805674121,213749.86533766985,142651.10211541131,71401.254021305591,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AQ7,$H$214-AQ202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,$H$214-BW202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DC7,$H$214-DC202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Commitment Fee (Only during Construction)",null,"Monthly",{"$f":"'Finance and Value Assumptions'!F29/'Timing, Infl, Rev Assumptions'!G76","v":6.2500000000000001E-4},null,null,null,null,{"$f":"K215*$F$216*K7","v":15867.066994940518},15619.144073144573,15608.700320063917,14746.966968623472,13503.868503176422,9865.8868994228105,9458.727813916008,9051.1801815886829,7834.2938396612535,7424.0996845697291,6516.4713668986342,5959.6880109274889,5269.4740020436539,4710.0695051878156,3444.1637737761625,225.91913135713199,179.49563003546325,133.59366583604367,89.156938822132076,44.625783763315994,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ215*$F$216*AQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW215*$F$216*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC215*$F$216*DC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Paid",null,null,{"$f":"F211","v":false},null,null,null,null,{"$f":"(K214+K216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ214+AQ216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW214+BW216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC214+DC216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Capitalised",null,null,{"$f":"F212","v":true},null,null,null,null,{"$f":"(K214+K216-K217)","v":396676.67487351294},15619.144073144573,15608.700320063917,14746.966968623472,13503.868503176422,9865.8868994228105,9458.727813916008,9051.1801815886829,7834.2938396612535,7424.0996845697291,6516.4713668986342,5959.6880109274889,5269.4740020436539,4710.0695051878156,3444.1637737761625,225.91913135713199,179.49563003546325,133.59366583604367,89.156938822132076,44.625783763315994,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ214+AQ216-AQ217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW214+BW216-BW217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC214+DC216-DC217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Fees Capitalised and Paid",null,null,null,null,null,null,null,{"$f":"K217+K218","v":396676.67487351294},{"$f":"L217+L218","v":15619.144073144573},15608.700320063917,14746.966968623472,13503.868503176422,9865.8868994228105,9458.727813916008,9051.1801815886829,7834.2938396612535,7424.0996845697291,6516.4713668986342,5959.6880109274889,5269.4740020436539,4710.0695051878156,3444.1637737761625,225.91913135713199,179.49563003546325,133.59366583604367,89.156938822132076,44.625783763315994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX217+BX218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Funding Needs",null,null,null,null,{"$f":"SUM(K221:DU221)=0","v":true},null,{"$f":"K195-K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ195-AQ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW195-BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC195-DC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Interest During Construction",null,null,null,null,null,null,null,{"$f":"K164+K194+K209","v":0},2602.2312974576344,2657.0001385882533,7253.1698116575226,13714.324587600171,31307.182996459185,32336.01699480661,32185.499987296847,38194.887391777535,39999.741674180244,43805.431271933063,46426.2592882061,49246.254052294978,51707.633838460664,57790.797181671936,74051.682983315681,73263.647089037884,70965.169556422203,71160.691155283421,71356.628237542216,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164+AQ194+AQ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164+BW194+BW209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC164+DC194+DC209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Fees During Construction",null,null,null,null,null,null,null,{"$f":"K214+K216","v":396676.67487351294},15619.144073144573,15608.700320063917,14746.966968623472,13503.868503176422,9865.8868994228105,9458.727813916008,9051.1801815886829,7834.2938396612535,7424.0996845697291,6516.4713668986342,5959.6880109274889,5269.4740020436539,4710.0695051878156,3444.1637737761625,225.91913135713199,179.49563003546325,133.59366583604367,89.156938822132076,44.625783763315994,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ214+AQ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW214+BW216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC214+DC216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Refinancing Sources and Uses"]
[null,"Refinancing Period",null,null,"Date of Re-Finance",{"$f":"'Finance and Value Assumptions'!F91","v":"2019-06-01"},{"$f":"'Finance and Value Assumptions'!F90","v":false},null,null,null,{"$f":"AND(K4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AQ4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DC4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Re-Financing Repayment Phase",null,null,null,{"$f":"'Finance and Value Assumptions'!F91","v":"2019-06-01"},{"$f":"'Finance and Value Assumptions'!F96","v":"2039-06-01"},null,null,null,{"$f":"AND(K4>$F$228,K4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AQ4>$F$228,AQ4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW4>$F$228,BW4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DC4>$F$228,DC4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Re-Financing DSCR Target",null,null,"Target",{"$f":"'Finance and Value Assumptions'!F92","v":1.29}]
[null,"Re-financing Interest Rate",null,null,"Annual Rate",{"$f":"'Finance and Value Assumptions'!F94","v":4.1000000000000002E-2}]
[null,"Re-Financing Amount",null,null,"Function",{"$f":"sculpt_debt_refinance(G227,K228:DU228,K281:DU281,K58:DU58,F69,K346:DU346,F274,0,I370,,K19:DU19)","v":false},"Refi Switch",{"$f":"'Finance and Value Assumptions'!F90","v":false},null,null,{"$f":"$F$232*$H$232*K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*AQ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*DC227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Re-Financing Uses and Sources"]
[null,null,"Sources of Funds"]
[null,null,null,"New Debt Issued",null,{"$f":"F232*G227","v":0},null,null,null,null,{"$f":"$F$236*K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*AQ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*DC227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Retirement of Existing Debt",null,null,null,null,null,null,{"$f":"K227*(K247-K249-K250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ227*(AQ247-AQ249-AQ250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW227*(BW247-BW249-BW250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC227*(DC247-DC249-DC250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees on New Debt","Fin Inp",{"$f":"'Finance and Value Assumptions'!F98","v":1.4999999999999999E-2},null,null,null,null,{"$f":"$F$240*K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Breakage Fee","Fin Inp",{"$f":"'Finance and Value Assumptions'!F99","v":0.01},null,null,null,null,{"$f":"$F$241*K239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*AQ239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*BW239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*DC239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Super Dividends",null,null,null,null,null,null,{"$f":"K236-K239-K240-K241","v":0},{"$f":"L236-L239-L240-L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX236-BX239-BX240-BX241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule (Permanent)"]
[]
[null,"Senior Debt"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J252","v":0},{"$f":"K252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25387307.191904828,25854379.469424322,25561540.423934586,25106084.480204523,24632821.536244188,24172183.63936533,23692892.637748774,23205668.066024169,22701224.53364592,22159524.311817404,21593351.341838315,21024304.517909478,20430780.369690251,19798169.609946139,19137655.499586657,18426511.163844492,17683155.140218165,16926031.694873314,16143069.041863259,15321025.715798838,14466400.840629039,13584186.286397232,12670259.203033246,11720479.266623432,10735656.136849394,9697315.9964772239,8618142.1758448426,7480887.6758075561,6364147.3499815231,5289697.385092197,4177431.3619826073,3223887.2464755373,2213995.5894788429,1122737.444501868,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT252","v":0}]
[null,null,"Add Drawdown",null,"From Table",{"$f":"J138","v":25387307.191904828},null,null,null,null,{"$f":"$F$248*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25387307.191904828,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Scheduled Repayments",null,null,null,null,null,null,null,{"$f":"MIN(K270,K247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"MIN(AQ270,AQ247)","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1122737.444501868,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW270,BW247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(DC270,DC247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Cash Sweep",null,null,null,null,null,null,null,{"$f":"IF(NOT($H$232),K391,0)","v":0},{"$f":"IF(NOT($H$232),L391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOT($H$232),BX391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Refinanced Debt",null,null,null,null,null,null,null,{"$f":"K239","v":0},{"$f":"L239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"ROUND(SUMIF(9:9,FALSE,247:247),3)=0","v":true},null,{"$f":"K247+K248-K249-K250-K251","v":0},{"$f":"L247+L248-L249-L250-L251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25387307.191904828,25854379.469424322,25561540.423934586,25106084.480204523,24632821.536244188,24172183.63936533,23692892.637748774,23205668.066024169,22701224.53364592,22159524.311817404,21593351.341838315,21024304.517909478,20430780.369690251,19798169.609946139,19137655.499586657,18426511.163844492,17683155.140218165,16926031.694873314,16143069.041863259,15321025.715798838,14466400.840629039,13584186.286397232,12670259.203033246,11720479.266623432,10735656.136849394,9697315.9964772239,8618142.1758448426,7480887.6758075561,6364147.3499815231,5289697.385092197,4177431.3619826073,3223887.2464755373,2213995.5894788429,1122737.444501868,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX247+BX248-BX249-BX250-BX251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K109","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"AQ109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BW109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"DC109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,{"$f":"K254*K247","v":0},{"$f":"L254*L247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z254*Z247","v":0},0,0,0,0,450624.70265631075,458915.23558228178,453717.34252483898,445632.99952363031,468023.60918863956,459271.48914794129,450164.9601172267,440907.69325445918,431323.26613927248,421030.96192453068,437265.3646722259,425742.16648766695,413723.30248622759,400912.9346014093,387537.52386662981,373136.85106785101,358083.89158941782,342752.1418211846,326897.148097731,310250.77074492647,292944.61702273804,275079.77229954395,256572.74886142323,237339.70514912449,217397.03677120025,196370.64892866378,174517.37906085807,151487.97543510303,128873.98383712585,107116.37204811699,84592.985080147802,65283.716741129632,44833.410686946569,22735.433251162827,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX254*BX247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS and DS for Sculpting Repayment",null,null,null,null,{"$f":"H138","v":25387307.191904828},{"$f":"H259-H257","v":6065.8119436614215},{"$f":"IF(AND(E87=3,NOT(H232)),ROUND(I257,1)=0,TRUE)","v":false}]
[null,null,null,"CFADS",null,null,"PV CFADS",{"$f":"SUMPRODUCT(K258:DU258/K260:DU260)","v":34027119.825156972},{"$f":"H258/H257","v":1.3403201673947953},null,{"$f":"K387*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,{"$f":"AQ387*AQ9","v":1402087.6433886562},1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1699425.9236899221,1612454.0912934453,1633972.4095113268,1391103.7147868723,1440735.0008086844,1522362.6845896547,1550730.1889016775,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target DS","Input or Adjusted",{"$f":"F116","v":1.34},"PV Debt Service",{"$f":"SUMPRODUCT(K259:DU259/K260:DU260)","v":25393373.003848489},{"$f":"H258/H259","v":1.3399999999999999},null,{"$f":"IF($F$259,K258/$F$259*K9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16447.574863184705,751754.28107201809,909173.2862549019,918895.94348396466,928661.50606749696,938562.49076449568,937389.53184183233,945351.22563270712,973023.48796778952,987203.93190361804,1006312.1886010636,1019266.3147068952,{"$f":"IF($F$259,AQ258/$F$259*AQ9)","v":1046334.0622303404},1061427.0449608935,1098681.8596087946,1116492.8746941795,1115207.3369342692,1125714.7948312399,1148940.4741621523,1164875.645914726,1175159.1712545461,1189006.8556635289,1206352.6852712375,1222162.8349231626,1255737.177143371,1275544.4695610448,1311771.8790981441,1268228.3012611358,1203323.9487264517,1219382.3951577065,1038137.1005872181,1075175.3737378241,1136091.5556639214,1157261.3350012519,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$259,BW258/$F$259*BW9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$259,DC258/$F$259*DC9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,null,1,{"$f":"J260*(1+K109*K9)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0177499999999999,1.0358150624999998,1.0542007798593747,1.0729128437018784,1.0932981877322141,1.1140708532991261,1.1352381995118095,1.1568077253025337,1.1787870720832818,1.2011840264528642,1.2255080029885348,1.2503245400490528,{"$f":"AP260*(1+AQ109*AQ9)","v":1.2756436119850463},1.3014753951277436,1.3278302718790804,1.354718834884632,1.382151891291046,1.4101404670896898,1.4386958115482562,1.4678294017321085,1.4975529471171838,1.527878394296307,1.5588179317808073,1.5903839948993688,1.6225892707960812,1.655446703529702,1.6889694992761786,1.7231711316365212,1.758065347052161,1.7936661703299674,1.8299879102791494,1.8670451654623024,1.9048528300629142,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,{"$f":"BV260*(1+BW109*BW9)","v":1.9434260998716884},1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,{"$f":"DB260*(1+DC109*DC9)","v":1.9434260998716884},1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884]
[]
[null,null,"Repayment Period Structured",null,"Code",{"$f":"'Finance and Value Assumptions'!F17","v":3},{"$f":"INDEX(D263:D265,F262)","v":"Sculpted Repayments"},null,null,null,{"$f":"J262+K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"AP262+AQ9","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,34,34,34,34,34,34,34,34,34,34,{"$f":"BV262+BW9","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"DB262+DC9","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,null,1,"Equal Installments",null,{"$f":"'Finance and Value Assumptions'!F14*'Timing, Infl, Rev Assumptions'!G12","v":34},{"$f":"F248","v":25387307.191904828},null,null,null,{"$f":"$G$263/$F$263*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,{"$f":"$G$263/$F$263*AQ9","v":746685.50564425963},746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,746685.50564425963,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$263/$F$263*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$263/$F$263*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"Annuity Repayments",null,{"$f":"F263","v":34},{"$f":"G263","v":25387307.191904828},null,null,null,{"$f":"IF(K9,PPMT(K254,K262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,550311.59351342893,560079.62429829221,570021.03762958688,580138.91104751208,580204.90643979819,591228.79966215452,602462.14685573545,613908.92764599447,625573.19727126823,637459.08801942249,642949.73451932718,655969.46664334356,{"$f":"IF(AQ9,PPMT(AQ254,AQ262,$F$264,-$G$264))","v":669252.84834287118},682805.21852181433,696632.02419688122,710738.82268686802,725131.28384627716,739815.19234416424,754796.4499891334,770081.07810141356,785675.2199329671,801585.14313660969,817817.24228512612,834378.04144139984,851274.19678058813,868512.4992653951,886099.87737551925,904043.39989237371,922350.27874019404,941027.87188468315,960083.68629034783,979525.3809377274,999360.7699017165,1019597.8254922262,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW9,PPMT(BW254,BW262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DC9,PPMT(DC254,DC262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,3,"Sculpted Repayments",null,null,null,null,null,null,{"$f":"K259-K255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"AQ259-AQ255","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1134525.9017500891,0,0,0,0,0,0,0,0,0,0,{"$f":"BW259-BW255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC259-DC255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDEX(C263:C265,$F$262)","v":3},{"$f":"INDEX(D263:D265,$F$262)","v":"Sculpted Repayments"},null,null,null,null,null,null,{"$f":"INDEX(K263:K265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"INDEX(AQ263:AQ265,$F$262)","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1134525.9017500891,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW263:BW265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(DC263:DC265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Active Debt Repayment"]
[null,null,1,"Automated DSCR Sculpted Repayment ",null,null,null,null,null,"Computed Repay",{"$f":"K266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"AQ266","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1134525.9017500891,0,0,0,0,0,0,0,0,0,0,{"$f":"BW266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"Debt fixed for Risk Analysis",null,null,null,null,null,"Fixed Repay",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,390733.06708187098,401861.61740714731,413746.44225399254,425326.49413072556,415198.17584539857,427310.02418714558,440606.17419783131,453354.50803628057,466481.93039913272,479877.89335232391,468813.36354424135,482891.94807065109,510110.35705543414,525281.54360276321,546800.86933437514,562934.62692778453,590883.79964563041,608184.92679331556,644317.59683734528,663047.96679419291,662704.92507938296,681862.01203968469,708530.94585819088,728898.24232281116,756111.02631751867,777735.04269730218,688199.66285931622,707695.85244127666,740879.6875667664,761793.29280815623,797642.79017148982,820090.56581733713,850716.37794880243,874582.09407742496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDEX(D268:D269,$F$270)","v":"Automated DSCR Sculpted Repayment "},null,null,{"$f":" Dashboard!R5","v":1},null,{"$f":"INDEX(H268:H269,$F$270)","v":0},null,null,{"$f":"INDEX(K268:K269,$F$270)","v":0},{"$f":"INDEX(L268:L269,$F$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,632610.75974411285,660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1134525.9017500891,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BX268:BX269,$F$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Re-Financed Debt"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K387*K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ387*AQ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387*BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387*DC228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DS",null,"DSCR",{"$f":"F230","v":1.29},{"$f":"NPV(AR281,AS274:DU274)","v":0},null,null,null,{"$f":"K273/$F$274*K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ273/$F$274*AQ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW273/$F$274*BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC273/$F$274*DC228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J279","v":0},{"$f":"K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT279","v":0}]
[null,null,"Add: New Debt",null,null,null,null,null,null,null,{"$f":"K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,null,null,null,null,{"$f":"K274-K282","v":0},{"$f":"L274-L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX274-BX282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K276+K277-K278","v":0},{"$f":"L276+L277-L278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX276+BX277-BX278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,"Ann Rate",{"$f":"F231","v":4.1000000000000002E-2},null,null,null,null,{"$f":"$F$281/K108","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/AQ108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/BW108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/DC108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,{"$f":"K281*K276","v":0},{"$f":"L281*L276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS281*AS276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX281*BX276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"interest Rate Index",null,null,null,null,null,null,1,{"$f":"J284*(1+K281*K228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP284*(1+AQ281*AQ228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV284*(1+BW281*BW228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DB284*(1+DC281*DC228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Computed Re-financing",null,null,null,null,{"$f":"SUMPRODUCT(K274:DU274/K284:DU284)","v":0}]
[]
[null,"Subordinated Debt"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J292","v":0},{"$f":"K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,248269.55833750268,198615.64667000214,148961.73500250161,99307.823335001071,49653.911667500535,0,0,0,0,0,{"$f":"BW292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT292","v":0}]
[null,null,"Add Drawdown",null,"Table",{"$f":"L139","v":297923.47000500321},null,null,null,null,{"$f":"$F$289*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297923.47000500321,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Schedule Repayments",null,null,null,null,null,null,null,{"$f":"$F$289*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*AQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,0,0,0,0,{"$f":"$F$289*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*DC101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Cash Sweep"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K288+K289-K290-K291","v":0},{"$f":"L288+L289-L290-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,248269.55833750268,198615.64667000214,148961.73500250161,99307.823335001071,49653.911667500535,0,0,0,0,0,0,{"$f":"BX288+BX289-BX290-BX291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Period Rate",{"$f":"'Finance and Value Assumptions'!F51/'Timing, Infl, Rev Assumptions'!G12","v":3.5000000000000003E-2},null,null,null,null,{"$f":"K100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub Interest Expense",null,null,null,null,null,null,null,{"$f":"K294*K288","v":0},{"$f":"L294*L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z294*Z288","v":0},0,0,0,0,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,8689.434541812594,6951.5476334500754,5213.6607250875568,3475.7738167250377,1737.8869083625189,0,0,0,0,0,{"$f":"BX294*BX288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Senior Interest",null,null,null,null,null,null,null,{"$f":"K255+IF(K228,K282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450624.70265631075,458915.23558228178,453717.34252483898,445632.99952363031,468023.60918863956,459271.48914794129,450164.9601172267,440907.69325445918,431323.26613927248,421030.96192453068,437265.3646722259,425742.16648766695,{"$f":"AQ255+IF(AQ228,AQ282)","v":413723.30248622759},400912.9346014093,387537.52386662981,373136.85106785101,358083.89158941782,342752.1418211846,326897.148097731,310250.77074492647,292944.61702273804,275079.77229954395,256572.74886142323,237339.70514912449,217397.03677120025,196370.64892866378,174517.37906085807,151487.97543510303,128873.98383712585,107116.37204811699,84592.985080147802,65283.716741129632,44833.410686946569,22735.433251162827,0,0,0,0,0,0,0,0,0,0,{"$f":"BW255+IF(BW228,BW282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC255+IF(DC228,DC282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Senior and Sub Interest",null,null,null,null,null,null,null,{"$f":"K297+K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,461052.02410648589,469342.55703245691,464144.66397501412,456060.32097380544,478450.93063881469,469698.81059811643,460592.28156740183,451335.01470463432,441750.58758944762,431458.28337470582,447692.68612240104,436169.48793784209,{"$f":"AQ297+AQ295","v":424150.62393640273},411340.25605158444,397964.84531680495,383564.17251802614,368511.21303959296,353179.46327135974,337324.46954790613,320678.09219510161,303371.93847291317,285507.09374971909,267000.07031159836,247767.0265992996,227824.35822137535,206797.97037883889,184944.70051103318,161915.29688527813,139301.30528730096,117543.69349829209,95020.306530322909,75711.038191304746,55260.732137121682,33162.754701337937,10427.321450175114,8689.434541812594,6951.5476334500754,5213.6607250875568,3475.7738167250377,1737.8869083625189,0,0,0,0,{"$f":"BW297+BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC297+DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Reserve Accounts"]
[null,"DSRA (Try to get a LOC)"]
[null,null,"Debt Service without Sweep",null,null,null,null,null,null,null,{"$f":"K270+K254*K247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16447.574863184709,751754.28107201809,909173.2862549019,918895.94348396466,928661.50606749696,938562.49076449568,937389.53184183233,945351.22563270712,973023.48796778952,987203.93190361804,1006312.1886010636,1019266.3147068953,{"$f":"AQ270+AQ254*AQ247","v":1046334.0622303404},1061427.0449608935,1098681.8596087946,1116492.8746941795,1115207.3369342692,1125714.7948312399,1148940.4741621523,1164875.645914726,1175159.1712545461,1189006.8556635289,1206352.6852712375,1222162.8349231626,1255737.177143371,1275544.4695610448,1311771.8790981441,1268228.3012611358,1203323.9487264517,1219382.3951577065,1038137.1005872181,1075175.3737378241,1136091.5556639214,1157261.3350012519,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270+BW254*BW247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC270+DC254*DC247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Prospective Debt Service (Offset)",null,"Periods",{"$f":"G303","v":0},{"$f":"'Finance and Value Assumptions'!F33/'Timing, Infl, Rev Assumptions'!G11","v":0},{"$f":"NOT('Finance and Value Assumptions'!F35)","v":true},null,null,{"$f":"SUM(OFFSET(K302,0,1,1,$F$303))","v":{"$error":"#REF!"}},{"$f":"SUM(OFFSET(L302,0,1,1,$F$303))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(OFFSET(BX302,0,1,1,$F$303))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Less: Sweep Effect"]
[null,null,"Required DSRA",null,null,null,null,null,null,null,{"$f":"IFERROR((OR(K12,K9)*K303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OR(AQ12,AQ9)*AQ303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OR(BW12,BW9)*BW303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OR(DC12,DC9)*DC303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Opening Bal. Of DSRA",null,null,null,null,null,null,null,{"$f":"K309","v":0},{"$f":"L309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required Funding of DSRA",null,null,null,null,null,null,null,{"$f":"K305-K306","v":0},{"$f":"L305-L306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX305-BX306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J312","v":0},{"$f":"K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT312","v":0}]
[null,null,"Add Funding of Debt DSRA",null,null,null,null,null,null,null,{"$f":"K307","v":0},{"$f":"L307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Required Amount",null,null,null,null,null,null,null,{"$f":"K393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K309+K310-K311","v":0},{"$f":"L309+L310-L311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX309+BX310-BX311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income"]
[]
[null,"Dividend Lock-up Account"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J321","v":0},{"$f":"K321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Restricted Cash",null,null,null,null,null,null,null,{"$f":"K396","v":0},{"$f":"L396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Released when Meet Covenant",null,null,null,null,null,null,null,{"$f":"K318*NOT(K419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ318*NOT(AQ419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW318*NOT(BW419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC318*NOT(DC419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K318+K319-K320","v":0},{"$f":"L318+L319-L320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX318+BX319-BX320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income  "]
[]
[null,"Maintenance Reserve Account"]
[null,null,"Required Balance of Reserve Account"]
[null,null,"Existing Balance of Account"]
[null,null,"Required Balance of MRA"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J334","v":0},{"$f":"K334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: New Funding"]
[null,null,"Less: Withdrawls for Extraordinary Maintenance"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332-K333","v":0},{"$f":"L331+L332-L333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332-BX333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income  "]
[]
["Capital Allowance on IDC and Fees"]
[null,"Capital Allowance per Period"]
[null,null,"Base Capital Allowance ",null,null,null,null,null,null,null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,{"$f":"AQ46","v":1678497.534375},1678497.534375,1678497.534375,1678497.5343749998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Allowance on IDC",null,"IDC",{"$f":"G129+G128+G131","v":810024.24953399214},"Periodic Rate",{"$f":"F42","v":6.25E-2},null,null,{"$f":"MIN($F$343*$H$343*K8,J350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,{"$f":"MIN($F$343*$H$343*AQ8,AP350)","v":50626.515595874509},50626.515595874509,50626.515595874509,50626.515595874407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$343*$H$343*BW8,BV350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$343*$H$343*DC8,DB350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Allowance on Fees",null,"Fees",{"$f":"G130","v":526362.20096632757},"Periodic Rate",{"$f":"H343","v":6.25E-2},null,null,{"$f":"MIN(($F$344*$H$344)*K8,J351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,{"$f":"MIN(($F$344*$H$344)*AQ8,AP351)","v":32897.637560395473},32897.637560395473,32897.637560395473,32897.637560395473,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(($F$344*$H$344)*BW8,BV351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(($F$344*$H$344)*DC8,DB351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Allowance",null,null,null,null,null,null,null,{"$f":"K341+K343+K344","v":0},{"$f":"L341+L343+L344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312701,1762021.6875312699,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX341+BX343+BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Remaining Capital Allowance"]
[null,null,"Base Capital Allowance "]
[null,null,"Capital Allowance on IDC",null,null,null,null,null,null,{"$f":"F343","v":810024.24953399214},{"$f":"J350-K343","v":810024.24953399214},{"$f":"K350-L343","v":810024.24953399214},810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,810024.24953399214,759397.73393811763,708771.21834224311,658144.7027463686,607518.18715049408,556891.67155461956,506265.15595874505,455638.64036287053,405012.12476699601,354385.6091711215,303759.09357524698,253132.57797937247,202506.06238349795,151879.54678762343,101253.03119174892,50626.515595874407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW350-BX343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT350-DU343","v":0}]
[null,null,"Capital Allowance on Fees",null,null,null,null,null,null,{"$f":"F344","v":526362.20096632757},{"$f":"J351-K344","v":526362.20096632757},{"$f":"K351-L344","v":526362.20096632757},526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,526362.20096632757,493464.5634059321,460566.92584553664,427669.28828514117,394771.6507247457,361874.01316435024,328976.37560395477,296078.73804355931,263181.10048316384,230283.46292276838,197385.82536237291,164488.18780197744,131590.55024158198,98692.912681186514,65795.275120791048,32897.637560395575,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW351-BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT351-DU344","v":0}]
[]
[null,"Interest During Construction",null,null,null,null,null,null,null,null,{"$f":"K223","v":0},2602.2312974576344,2657.0001385882533,7253.1698116575226,13714.324587600171,31307.182996459185,32336.01699480661,32185.499987296847,38194.887391777535,39999.741674180244,43805.431271933063,46426.2592882061,49246.254052294978,51707.633838460664,57790.797181671936,74051.682983315681,73263.647089037884,70965.169556422203,71160.691155283421,71356.628237542216,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees During Construction",null,null,null,null,null,null,null,null,{"$f":"K224","v":396676.67487351294},15619.144073144573,15608.700320063917,14746.966968623472,13503.868503176422,9865.8868994228105,9458.727813916008,9051.1801815886829,7834.2938396612535,7424.0996845697291,6516.4713668986342,5959.6880109274889,5269.4740020436539,4710.0695051878156,3444.1637737761625,225.91913135713199,179.49563003546325,133.59366583604367,89.156938822132076,44.625783763315994,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IDC Net Plant Balance",null,null,null,null,null,null,null,null,{"$f":"J356+K353-K343","v":0},{"$f":"K356+L353-L343","v":2602.2312974576344},5259.2314360458877,12512.40124770341,26226.72583530358,57533.908831762761,89869.925826569379,122055.42581386623,160250.31320564376,200250.05487982399,244055.48615175707,290481.74543996318,339727.99949225818,391435.63333071885,449226.4305123908,523278.11349570646,596541.76058474439,667506.93014116655,738667.62129645003,810024.24953399226,759397.73393811774,708771.21834224323,658144.70274636871,607518.1871504942,556891.67155461968,506265.15595874516,455638.64036287065,405012.12476699613,354385.60917112161,303759.0935752471,253132.57797937258,202506.06238349807,151879.54678762355,101253.03119174903,50626.515595874524,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,{"$f":"BW356+BX353-BX343","v":1.1641532182693481E-10},1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10]
[null,"Fee Unamortised Balance",null,null,null,null,null,null,null,null,{"$f":"J357+K354-K344","v":396676.67487351294},{"$f":"K357+L354-L344","v":412295.81894665753},427904.51926672144,442651.4862353449,456155.35473852133,466021.24163794413,475479.96945186012,484531.1496334488,492365.44347311003,499789.54315767979,506306.01452457841,512265.70253550587,517535.17653754953,522245.24604273733,525689.40981651354,525915.32894787064,526094.82457790605,526228.41824374208,526317.57518256421,526362.20096632757,493464.5634059321,460566.92584553664,427669.28828514117,394771.6507247457,361874.01316435024,328976.37560395477,296078.73804355931,263181.10048316384,230283.46292276838,197385.82536237291,164488.18780197744,131590.55024158198,98692.912681186514,65795.275120791048,32897.637560395575,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW357+BX354-BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fee Balance",null,null,null,null,null,null,null,null,{"$f":"J358+K152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP358+AQ152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV358+BW152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB358+DC152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit and Loss"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,1206261.0647733167,1220658.9849864705,1233417.9241272751,1246568.0890818895,1259858.4553704967,1255362.9924642965,1269014.7701937682,1310704.5959128519,1325243.1716042247,1353025.2496673008,1368333.2444036209,{"$f":"AQ18","v":1408727.8530250564},1424984.5787176052,1481528.5993823116,1498967.0460655233,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,{"$f":"BW18","v":2797228.3631319911},2840641.4001379344,3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on base assets",null,null,null,null,null,null,null,null,{"$f":"K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,1678497.534375,{"$f":"AQ341","v":1678497.534375},1678497.534375,1678497.534375,1678497.5343749998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on IDC",null,null,null,null,null,null,null,null,{"$f":"K343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,50626.515595874509,{"$f":"AQ343","v":50626.515595874509},50626.515595874509,50626.515595874509,50626.515595874407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on Fees",null,null,null,null,null,null,null,null,{"$f":"K344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,32897.637560395473,{"$f":"AQ344","v":32897.637560395473},32897.637560395473,32897.637560395473,32897.637560395473,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K361-K362-K363-K364","v":0},{"$f":"L361-L362-L363-L364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z361-Z362-Z363-Z364","v":-22660.588353756735},-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-1784682.2758850269,-555760.62275795336,{"$f":"AG361-AG362-AG363-AG364","v":-541362.70254479954},-528603.76340399496,-515453.59844938054,-502163.2321607733,-506658.69506697351,-493006.91733750183,-451317.09161841817,-436778.51592704532,-408996.43786396919,-393688.44312764908,-353293.83450621361,{"$f":"AR361-AR362-AR363-AR364","v":-337037.10881366482},-280493.08814895846,-263054.64146574639,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,{"$f":"BX361-BX362-BX363-BX364","v":2840641.4001379344},3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest Expense on Senior Debt",null,null,null,null,null,null,null,null,{"$f":"K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450624.70265631075,458915.23558228178,453717.34252483898,445632.99952363031,468023.60918863956,459271.48914794129,450164.9601172267,440907.69325445918,431323.26613927248,421030.96192453068,437265.3646722259,425742.16648766695,{"$f":"AQ297","v":413723.30248622759},400912.9346014093,387537.52386662981,373136.85106785101,358083.89158941782,342752.1418211846,326897.148097731,310250.77074492647,292944.61702273804,275079.77229954395,256572.74886142323,237339.70514912449,217397.03677120025,196370.64892866378,174517.37906085807,151487.97543510303,128873.98383712585,107116.37204811699,84592.985080147802,65283.716741129632,44833.410686946569,22735.433251162827,0,0,0,0,0,0,0,0,0,0,{"$f":"BW297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest Expense on Sub Debt",null,null,null,null,null,null,null,null,{"$f":"K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,{"$f":"AQ295","v":10427.321450175114},10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,8689.434541812594,6951.5476334500754,5213.6607250875568,3475.7738167250377,1737.8869083625189,0,0,0,0,{"$f":"BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Interest Income",null,null,null,null,null,null,null,null,{"$f":"K315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT without NOL",null,null,null,null,null,null,null,{"$f":"K365-K366-K367+K368","v":0},{"$f":"L365-L366-L367+L368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z365-Z366-Z367+Z368","v":-22660.588353756735},-22660.588353756735,{"$f":"AB365-AB366-AB367+AB368","v":-22660.588353756735},-22660.588353756735,-22660.588353756735,-2245734.2999915131,-1025103.1797904103,-1005507.3665198137,-984664.08437780046,-993904.5290881953,-971862.04275888973,-967250.9766343754,-944341.93204213621,-893067.67920786573,-868236.79930175107,-856689.12398637028,-829857.93106549117,-777444.45844261639,{"$f":"AR365-AR366-AR367+AR368","v":-748377.36486524926},-678457.93346576334,-646618.81398377253,1124963.8221427668,1158225.7958795186,1207798.3841034251,1243365.5379616611,1273440.3003834565,1310999.5251802804,1353448.130443688,1393324.6144354602,1463046.3135121891,1506043.2091565486,1581668.9234062752,1628111.0672501056,1691208.7262124638,1737709.8836228214,1416699.5576990577,1588716.0165515528,1692307.4054509127,1738979.4332912664,1835567.4039201001,1863780.9467064089,1965337.4039398385,1995926.1405204497,2084963.3710589327,2117859.9934710655,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,{"$f":"BX365-BX366-BX367+BX368","v":2840641.4001379344},3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Operating Loss Balance",null,null,null,null,null,null,{"$f":"SUMIF(227:227,TRUE,371:371)","v":0}]
[null,"Opening Balance ",null,null,null,null,null,null,null,null,{"$f":"J374","v":0},{"$f":"K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,45321.17670751347,67981.765061270213,90642.353415026941,113302.94176878367,2359037.2417602967,3384140.421550707,4389647.7880705204,5374311.8724483205,6368216.4015365159,7340078.4442954054,8307329.4209297812,9251671.352971917,10144739.032179782,11012975.831481533,11869664.955467904,12699522.886533394,13476967.344976012,14225344.709841261,14903802.643307025,15550421.457290797,14425457.63514803,13267231.839268511,12059433.455165086,10816067.917203424,9542627.6168199684,8231628.0916396882,6878179.9611959998,5484855.3467605393,4021809.03324835,2515765.8240918014,934096.9006855262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT374","v":0}]
[null,"Add Tax Losses",null,null,null,null,null,null,null,null,{"$f":"MAX(-K369,0)","v":0},{"$f":"MAX(-L369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,22660.588353756735,22660.588353756735,22660.588353756735,22660.588353756735,2245734.2999915131,1025103.1797904103,1005507.3665198137,984664.08437780046,993904.5290881953,971862.04275888973,967250.9766343754,944341.93204213621,893067.67920786573,868236.79930175107,856689.12398637028,829857.93106549117,777444.45844261639,748377.36486524926,678457.93346576334,646618.81398377253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less NOL Used",null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(K369,K371))","v":0},{"$f":"MAX(0,MIN(L369,L371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1124963.8221427668,1158225.7958795186,{"$f":"MAX(0,MIN(AW369,AW371))","v":1207798.3841034251},1243365.5379616611,1273440.3003834565,1310999.5251802804,1353448.130443688,1393324.6144354602,1463046.3135121891,1506043.2091565486,1581668.9234062752,934096.9006855262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,MIN(BX369,BX371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"K371+K372-K373","v":0},{"$f":"L371+L372-L373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,22660.588353756735,45321.17670751347,67981.765061270213,90642.353415026941,113302.94176878367,2359037.2417602967,3384140.421550707,4389647.7880705204,5374311.8724483205,6368216.4015365159,7340078.4442954054,8307329.4209297812,9251671.352971917,10144739.032179782,11012975.831481533,11869664.955467904,12699522.886533394,13476967.344976012,14225344.709841261,14903802.643307025,15550421.457290797,14425457.63514803,13267231.839268511,12059433.455165086,10816067.917203424,9542627.6168199684,8231628.0916396882,6878179.9611959998,5484855.3467605393,4021809.03324835,2515765.8240918014,934096.9006855262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX371+BX372-BX373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted EBT",null,null,null,null,null,null,null,null,{"$f":"K369+K372-K373","v":0},{"$f":"L369+L372-L373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,694014.16656457935,1691208.7262124638,1737709.8836228214,1416699.5576990577,1588716.0165515528,1692307.4054509127,1738979.4332912664,1835567.4039201001,1863780.9467064089,1965337.4039398385,1995926.1405204497,2084963.3710589327,2117859.9934710655,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,2797228.3631319911,{"$f":"BX369+BX372-BX373","v":2840641.4001379344},3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes Paid",null,null,"Tax Rat",{"$f":"'Tax Assumptions'!D3","v":0.125},null,null,null,null,{"$f":"K376*$F$377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ376*$F$377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,86751.770820572419,211401.09077655798,217213.73545285268,177087.44471238222,198589.5020689441,211538.42568136408,217372.4291614083,229445.92549001251,232972.61833830111,245667.17549247982,249490.76756505622,260620.42138236659,264732.49918388319,281391.05562183884,285672.95395882556,339047.82142920792,344309.85001882596,{"$f":"BW376*$F$377","v":349653.54539149889},{"$f":"BX376*$F$377","v":355080.1750172418},410311.91313449072,416679.96177280147,423146.84264620417,429714.08963285328,359704.49453707685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: After Tax on Re-Financing",null,null,null,null,null,null,null,null,{"$f":"K240+K241","v":0},{"$f":"L240+L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX240+BX241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings",null,null,null,null,null,null,null,null,{"$f":"K369-K377-K378","v":0},{"$f":"L369-L377-L378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-2245734.2999915131,-1025103.1797904103,-1005507.3665198137,-984664.08437780046,-993904.5290881953,-971862.04275888973,-967250.9766343754,-944341.93204213621,-893067.67920786573,-868236.79930175107,-856689.12398637028,-829857.93106549117,-777444.45844261639,-748377.36486524926,-678457.93346576334,-646618.81398377253,1124963.8221427668,1158225.7958795186,1207798.3841034251,1243365.5379616611,1273440.3003834565,1310999.5251802804,1353448.130443688,1393324.6144354602,1463046.3135121891,1506043.2091565486,1581668.9234062752,1541359.296429533,1479807.6354359058,1520496.1481699687,1239612.1129866755,1390126.5144826088,1480768.9797695486,1521607.0041298582,1606121.4784300877,1630808.3283681078,1719670.2284473586,1746435.3729553935,1824342.9496765661,1853127.4942871823,1969737.3893528718,1999710.6777117788,2373334.7500044554,2410168.9501317819,2447574.8177404921,{"$f":"BX369-BX377-BX378","v":2485561.2251206925},2872183.3919414352,2916759.7324096104,2962027.8985234294,3007998.6274299729,2517931.4617595379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Waterfall During Operations"]
[]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,1206261.0647733167,1220658.9849864705,1233417.9241272751,1246568.0890818895,1259858.4553704967,1255362.9924642965,1269014.7701937682,1310704.5959128519,1325243.1716042247,1353025.2496673008,1368333.2444036209,{"$f":"AQ18","v":1408727.8530250564},1424984.5787176052,1481528.5993823116,1498967.0460655233,1493475.0351823596,1511405.2591508783,1545122.853651331,1564043.6301567627,1576812.2388563696,1596506.6189299994,1620448.2007552863,1641091.6410347596,1690870.6717335645,1712841.1795353873,1766613.6239173084,1790026.3641353836,1830510.0314997646,1855253.5771211134,1511719.8642293806,1664427.0547428573,1747568.1375880342,1772142.1879926042,1845994.7253702751,1872470.3812482215,1972288.9515732885,2001139.8012455374,2088439.1448756577,2119597.8803794282,2251128.4449747107,2285383.6316706045,2712382.5714336634,2754478.8001506077,{"$f":"BW18","v":2797228.3631319911},2840641.4001379344,3282495.3050759258,3333439.6941824118,3385174.7411696333,3437712.7170628263,2877635.9562966148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less WC Change",null,null,null,null,null,null,null,null,{"$f":"K19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,-620.83803708922551,198910.32813681249,2366.7814049020235,2097.3598587623565,2161.6709514434915,2184.7177460724197,-738.98020375898341,2244.1278459406167,6853.1220360137231,2389.9028533764067,4566.9169418754755,2516.3826963813917,{"$f":"AQ19","v":6640.2096364003082},2672.3384700080787,9294.9075065270299,2866.5939753225248,-902.79630956117762,2947.4340770167764,5542.6182740470103,3110.2646310298878,2098.9493752777926,3237.4323408706696,3935.6024918280309,3393.4422377216397,8182.8543614473892,3611.5903235872975,8839.3059257952264,3848.6696248890948,6654.8494297612342,4067.4321569340536,-56471.295269873866,25102.551865229034,13667.027317015396,4039.5699295183877,12140.143130575947,4352.1626100733993,16408.532108230225,4742.605425575166,14350.577035088267,5121.9839184279554,21621.462673197151,5630.9895938455593,70191.606536393228,6919.9280082648038,{"$f":"BW19","v":7027.3254215973429},7136.3896448125597,72633.518619943876,8374.4201270935591,8504.3912855706876,8636.3795988810016,-170906.75399709272,-394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Interest Income"]
[null,"Less Taxes",null,null,null,null,null,null,null,null,{"$f":"K377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,86751.770820572419,211401.09077655798,217213.73545285268,177087.44471238222,198589.5020689441,211538.42568136408,217372.4291614083,229445.92549001251,232972.61833830111,245667.17549247982,249490.76756505622,260620.42138236659,264732.49918388319,281391.05562183884,285672.95395882556,339047.82142920792,344309.85001882596,{"$f":"BW377","v":349653.54539149889},355080.1750172418,410311.91313449072,416679.96177280147,423146.84264620417,429714.08963285328,359704.49453707685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CFADS",null,null,null,null,null,null,null,{"$f":"K383-K384-K386","v":0},{"$f":"L383-L384-L386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z383-Z384-Z386","v":-22039.750316667509},-22039.750316667509,-22039.750316667509,{"$f":"AC383-AC384-AC386","v":-22039.750316667509},-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,1402087.6433886562,1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1699425.9236899221,1612454.0912934453,1633972.4095113268,1391103.7147868723,1440735.0008086844,1522362.6845896547,1550730.1889016775,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX383-BX384-BX386","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Senior Debt Repayment",null,null,null,null,null,null,null,null,{"$f":"K249+K278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"AQ249+AQ278","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1122737.444501868,0,0,0,0,0,0,0,0,0,0,{"$f":"BW249+BW278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC249+DC278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Senior Debt Interest",null,null,null,null,null,null,null,null,{"$f":"K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450624.70265631075,458915.23558228178,453717.34252483898,445632.99952363031,468023.60918863956,459271.48914794129,450164.9601172267,440907.69325445918,431323.26613927248,421030.96192453068,437265.3646722259,425742.16648766695,{"$f":"AQ366","v":413723.30248622759},400912.9346014093,387537.52386662981,373136.85106785101,358083.89158941782,342752.1418211846,326897.148097731,310250.77074492647,292944.61702273804,275079.77229954395,256572.74886142323,237339.70514912449,217397.03677120025,196370.64892866378,174517.37906085807,151487.97543510303,128873.98383712585,107116.37204811699,84592.985080147802,65283.716741129632,44833.410686946569,22735.433251162827,0,0,0,0,0,0,0,0,0,0,{"$f":"BW366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CF After Senior Debt",null,null,null,null,null,null,null,{"$f":"K387-K388-K389","v":0},{"$f":"L387-L388-L389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-5592.1754534827778,255596.45556448615,309118.91732666665,312424.62078454794,315744.91206294904,319111.24685992865,318712.44082622312,321419.41671512043,330827.98590904858,335649.33684723021,342146.14412436169,346550.54700034444,355753.58115831576,360885.19528670382,373551.8322669901,379607.57739602128,379170.49455765169,382743.03024262172,390639.76121513167,396057.71961100685,399554.11822654569,404262.3309255999,410159.91299222084,415535.36387387523,426950.64022874623,433685.11965075519,446002.43889336928,431197.62242878624,409130.1425669936,414590.01435362035,352966.61419965426,365559.62707086024,386271.12892573315,405257.3111486467,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX387-BX388-BX389","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Cash Sweep",null,null,"Sweep Pct",{"$f":"'Finance and Value Assumptions'!F37","v":0},null,null,null,null,{"$f":"IF(K8,MIN($F$391*K390,K247-K249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ8,MIN($F$391*AQ390,AQ247-AQ249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW8,MIN($F$391*BW390,BW247-BW249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC8,MIN($F$391*DC390,DC247-DC249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Sweep",null,null,null,null,null,null,null,{"$f":"K390-K391","v":0},{"$f":"L390-L391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-5592.1754534827778,255596.45556448615,309118.91732666665,312424.62078454794,315744.91206294904,319111.24685992865,318712.44082622312,321419.41671512043,330827.98590904858,335649.33684723021,342146.14412436169,346550.54700034444,355753.58115831576,360885.19528670382,373551.8322669901,379607.57739602128,379170.49455765169,382743.03024262172,390639.76121513167,396057.71961100685,399554.11822654569,404262.3309255999,410159.91299222084,415535.36387387523,426950.64022874623,433685.11965075519,446002.43889336928,431197.62242878624,409130.1425669936,414590.01435362035,352966.61419965426,365559.62707086024,386271.12892573315,405257.3111486467,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX390-BX391","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Withdrawals from DSRA",null,null,null,null,null,null,null,null,{"$f":"MIN(MAX(-K390,0),K309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-AQ390,0),AQ309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-BW390,0),BW309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-DC390,0),DC309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Contributions/Top Up to DSRA",null,null,null,null,null,null,null,null,{"$f":"IF(K9,K310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ9,AQ310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW9,BW310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC9,DC310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal After DSRA",null,null,null,null,null,null,null,{"$f":"K390+K393-K394","v":0},{"$f":"L390+L393-L394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-5592.1754534827778,255596.45556448615,309118.91732666665,312424.62078454794,315744.91206294904,319111.24685992865,318712.44082622312,321419.41671512043,330827.98590904858,335649.33684723021,342146.14412436169,346550.54700034444,355753.58115831576,360885.19528670382,373551.8322669901,379607.57739602128,379170.49455765169,382743.03024262172,390639.76121513167,396057.71961100685,399554.11822654569,404262.3309255999,410159.91299222084,415535.36387387523,426950.64022874623,433685.11965075519,446002.43889336928,431197.62242878624,409130.1425669936,414590.01435362035,352966.61419965426,365559.62707086024,386271.12892573315,405257.3111486467,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX390+BX393-BX394","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Cash Trapped",null,null,null,null,null,null,null,null,{"$f":"K395*K419","v":0},{"$f":"L395*L419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX395*BX419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Released",null,null,null,null,null,null,null,null,{"$f":"K320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CF Available for Sub-Debt",null,null,null,null,null,null,null,{"$f":"K395-K396+K397","v":0},{"$f":"L395-L396+L397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-5592.1754534827778,255596.45556448615,309118.91732666665,312424.62078454794,315744.91206294904,319111.24685992865,318712.44082622312,321419.41671512043,330827.98590904858,335649.33684723021,342146.14412436169,346550.54700034444,355753.58115831576,360885.19528670382,373551.8322669901,379607.57739602128,379170.49455765169,382743.03024262172,390639.76121513167,396057.71961100685,399554.11822654569,404262.3309255999,410159.91299222084,415535.36387387523,426950.64022874623,433685.11965075519,446002.43889336928,431197.62242878624,409130.1425669936,414590.01435362035,352966.61419965426,365559.62707086024,386271.12892573315,405257.3111486467,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX395-BX396+BX397","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest on the Sub-Debt",null,null,null,null,null,null,null,null,{"$f":"K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,{"$f":"AQ295","v":10427.321450175114},10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,8689.434541812594,6951.5476334500754,5213.6607250875568,3475.7738167250377,1737.8869083625189,0,0,0,0,{"$f":"BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less repayment of Sub-Debt",null,null,null,null,null,null,null,null,{"$f":"K290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,49653.911667500535,0,0,0,0,{"$f":"BW290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: New Re-financed Debt",null,null,null,null,null,null,null,null,{"$f":"K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repaid Debt and Fees at Refinancing",null,null,null,null,null,null,null,null,{"$f":"K239+K240+K241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ239+AQ240+AQ241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW239+BW240+BW241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC239+DC240+DC241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends",null,null,null,null,null,null,null,{"$f":"K398-K399-K400+K401-K402","v":0},{"$f":"L398-L399-L400+L401-L402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-16019.496903657891,245169.13411431105,298691.59587649151,301997.2993343728,305317.5906127739,308683.92540975352,308285.11937604798,310992.0952649453,320400.66445887345,325222.01539705507,331718.82267418655,336123.2255501693,345326.25970814063,350457.87383652868,363124.51081681496,369180.25594584615,368743.17310747656,372315.70879244659,380212.43976495654,385630.39816083171,389126.79677637055,393835.00947542477,399732.5915420457,405108.0424237001,416523.31877857109,423257.79820058006,435575.11744319415,420770.30097861111,398702.82111681846,404162.69290344522,342539.29274947912,355132.3056206851,375843.80747555802,394829.98969847156,1544327.4236320111,1576802.2540905338,1653607.7846716279,1692038.8558623178,1760338.4609739771,1798351.5987012538,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"BX398-BX399-BX400+BX401-BX402","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Model Outputs"]
[null,"Equity"]
[null,null,"Equity CF",null,null,null,null,null,null,null,{"$f":"-K179+K403+K152","v":-2507116.3385904902},{"$f":"-L179+L403+L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-16019.496903657891,245169.13411431105,298691.59587649151,301997.2993343728,305317.5906127739,308683.92540975352,308285.11937604798,310992.0952649453,320400.66445887345,325222.01539705507,331718.82267418655,336123.2255501693,345326.25970814063,350457.87383652868,363124.51081681496,369180.25594584615,368743.17310747656,372315.70879244659,380212.43976495654,385630.39816083171,389126.79677637055,393835.00947542477,399732.5915420457,405108.0424237001,416523.31877857109,423257.79820058006,435575.11744319415,420770.30097861111,398702.82111681846,404162.69290344522,342539.29274947912,355132.3056206851,375843.80747555802,394829.98969847156,1544327.4236320111,1576802.2540905338,1653607.7846716279,1692038.8558623178,1760338.4609739771,1798351.5987012538,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,2440547.4923188947,{"$f":"-BX179+BX403+BX152","v":2478424.8354758802},2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Equity CF",null,null,null,null,null,null,null,{"$f":"K408/K33","v":-2502859.8034207406},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21448.614889623514,-21412.19983292478,-21375.846601027381,-21339.555088966321,-21303.32519195482,-15327.164464101252,232193.98006858159,279957.60067705601,280127.93230387173,280220.19638836972,280321.15318549721,276947.25425328914,276373.56246083934,281611.12104279373,282712.86859078583,285134.50683553575,285688.13806177891,{"$f":"AQ408/AQ33","v":290161.7940939102},291114.19463307346,298126.84158327663,299572.4941651618,295668.11706527352,294991.09481178521,297603.48977684643,298192.77092436171,297184.56371685135,297069.92527710815,297725.64591543475,297933.86568161519,302399.88547909516,303347.60218912241,308092.27441787819,293727.74584830244,274611.06851610343,274658.97028443811,229615.54136356281,234819.62050265339,245068.30850798581,253878.2172123997,978971.81847618381,985424.91273337987,1018525.5447379993,1027171.2647032267,1052924.0743606794,1059848.6024303499,1130902.5574107089,1140234.1977486389,1296832.8234038167,1332518.810917092,{"$f":"BW408/BW33","v":1332518.8109170918},1332518.810917092,1482167.6018291079,1516256.0993368742,1516256.099336874,1516256.0993368742,1338504.4612616703,193232.26886731709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,{"$f":"XIRR(K408:DU408,K5:DU5)","v":0.20842720866203313}]
[null,null,"Real Equity IRR",null,{"$f":"XIRR(K409:DU409,K5:DU5)","v":0.18107543587684641}]
[]
[null,null,"DSCR"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,{"$f":"AQ387","v":1402087.6433886562},1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1699425.9236899221,1612454.0912934453,1633972.4095113268,1391103.7147868723,1440735.0008086844,1522362.6845896547,1550730.1889016775,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,{"$f":"BW387","v":2440547.4923188947},2478424.8354758802,2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K388+K389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16447.574863184709,751754.28107201809,909173.2862549019,918895.94348396466,928661.50606749696,938562.49076449568,937389.53184183233,945351.22563270712,973023.48796778952,987203.93190361804,1006312.1886010636,1019266.3147068953,{"$f":"AQ388+AQ389","v":1046334.0622303404},1061427.0449608935,1098681.8596087946,1116492.8746941795,1115207.3369342692,1125714.7948312399,1148940.4741621523,1164875.645914726,1175159.1712545461,1189006.8556635289,1206352.6852712375,1222162.8349231626,1255737.177143371,1275544.4695610448,1311771.8790981441,1268228.3012611358,1203323.9487264517,1219382.3951577065,1038137.1005872181,1075175.3737378241,1136091.5556639214,1145472.8777530307,0,0,0,0,0,0,0,0,0,0,{"$f":"BW388+BW389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC388+DC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR","Min",{"$f":"MIN(K416:DU416)","v":1.3399999999999999},"Average",{"$f":"IF(F416>0,AVERAGE(K416:DU416))","v":1.3404178910027214},null,null,{"$f":"IF(K415>0.1,K414/K415)","v":false},{"$f":"IF(L415>0.1,L414/L415)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.3399999999999999,1.34,1.34,1.34,1.3399999999999999,1.3399999999999999,1.3399999999999999,1.34,1.34,1.3399999999999999,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.34,1.3537904030897727,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX415>0.1,BX414/BX415)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Cash Trap Covenant",null,"Covenant",{"$f":"'Finance and Value Assumptions'!F36","v":1.1499999999999999},null,null,null,null,{"$f":"$F$418","v":1.1499999999999999},{"$f":"$F$418","v":1.1499999999999999},1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,{"$f":"$F$418","v":1.1499999999999999},1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
[null,null,null,"Covenant Failed Test",null,null,null,null,null,null,{"$f":"K416<K418","v":false},{"$f":"L416<L418","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX416<BX418","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"LLCR"]
[null,null,null,"Interest Rate Index",{"$f":"IF(E424,E423/E424)","v":1.3399999999999999},null,null,null,null,{"$f":"J260","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0177499999999999,1.0358150624999998,1.0542007798593747,1.0729128437018784,1.0932981877322141,1.1140708532991261,1.1352381995118095,1.1568077253025337,1.1787870720832818,1.2011840264528642,1.2255080029885348,{"$f":"AP260","v":1.2503245400490528},1.2756436119850463,1.3014753951277436,1.3278302718790804,1.354718834884632,1.382151891291046,1.4101404670896898,1.4386958115482562,1.4678294017321085,1.4975529471171838,1.527878394296307,1.5588179317808073,1.5903839948993688,1.6225892707960812,1.655446703529702,1.6889694992761786,1.7231711316365212,1.758065347052161,1.7936661703299674,1.8299879102791494,1.8670451654623024,1.9048528300629142,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,{"$f":"BV260","v":1.9434260998716884},1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,{"$f":"DB260","v":1.9434260998716884},1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884,1.9434260998716884]
[null,null,null,"PV of CFADS/Loan Life",{"$f":"SUMPRODUCT(K414:DU414*K9:DU9/(K422:DU422))","v":34027119.825156972}]
[null,null,null,"Debt Net of DSRA (Net Debt)",{"$f":"H259-H132","v":25393373.003848489}]
[]
[null,null,"PLCR",null,{"$f":"IF(E428,E427/E428)","v":2.1192710477904422}]
[null,null,null,"PV of CFADS/Project Life",{"$f":"SUMPRODUCT(K414:DU414/K422:DU422)","v":53815440.212799512}]
[null,null,null,"Debt Net of DSRA (Net Debt)",{"$f":"E424","v":25393373.003848489}]
[]
[null,null,"Senior Debt IRR"]
[null,null,null,"Debt Draws",null,null,null,1,null,null,{"$f":"-K204","v":0},0,-1362027.8486151933,-1969282.1376308626,-5796868.6241388377,-615183.45749118121,-614420.79151329875,-1907977.0649235486,-613132.15242354874,-1407632.1524235485,-843194.27742354874,-1054790.2586735489,-843148.31179854879,-1971648.3117985483,-5091086.489923548,-5230.632383548771,-4238.3330834556837,-1737.8869083625189,-1737.8869083625189,-1737.8869083625189,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Fees Received ",null,null,null,{"$f":"1-F377","v":0.875},null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Paid During Construction ",null,null,null,{"$f":"H432","v":0.875},null,null,{"$f":"K211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Repayments",null,null,null,1,null,null,{"$f":"K388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-467072.27751949546,292839.04548973631,455455.94373006292,473262.94396033435,460637.8968788574,479291.00161655439,487224.57172460563,504443.53237824794,541700.22182851704,566172.96997908736,569046.82392883766,593524.14821922826,{"$f":"AQ388","v":632610.75974411285},660514.1103594841,711144.33574216475,743356.02362632845,757123.44534485135,782962.65301005519,822043.32606442133,854624.87516979943,882214.55423180806,913927.08336398494,949779.93640981428,984823.1297740381,1038340.1403721707,1079173.8206323811,1137254.500037286,1116740.3258260328,1074449.9648893259,1112266.0231095895,953544.11550707021,1009891.6569966945,1091258.1449769749,1122737.444501868,0,0,0,0,0,0,0,0,0,0,{"$f":"BW388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Paid During Operation",null,null,null,{"$f":"H433","v":0.875},null,null,{"$f":"K389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450624.70265631075,458915.23558228178,453717.34252483898,445632.99952363031,468023.60918863956,459271.48914794129,450164.9601172267,440907.69325445918,431323.26613927248,421030.96192453068,437265.3646722259,425742.16648766695,{"$f":"AQ389","v":413723.30248622759},400912.9346014093,387537.52386662981,373136.85106785101,358083.89158941782,342752.1418211846,326897.148097731,310250.77074492647,292944.61702273804,275079.77229954395,256572.74886142323,237339.70514912449,217397.03677120025,196370.64892866378,174517.37906085807,151487.97543510303,128873.98383712585,107116.37204811699,84592.985080147802,65283.716741129632,44833.410686946569,22735.433251162827,0,0,0,0,0,0,0,0,0,0,{"$f":"BW389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Sweep",null,null,null,1,null,null,{"$f":"K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ",null,null,null,null,null,null,-9.9999999999999992E-25,{"$f":"SUM(K431:K436)","v":0},{"$f":"SUM(L431:L436)","v":0},-1362027.8486151933,-1969282.1376308626,-5796868.6241388377,-615183.45749118121,-614420.79151329875,-1907977.0649235486,-613132.15242354874,-1407632.1524235485,-843194.27742354874,-1054790.2586735489,-843148.31179854879,-1971648.3117985483,-5091086.489923548,-5230.632383548771,-4238.3330834556837,-1737.8869083625189,-1737.8869083625189,-1737.8869083625189,-16447.574863184709,751754.28107201809,909173.2862549019,918895.94348396466,928661.50606749696,938562.49076449568,937389.53184183233,945351.22563270712,973023.48796778952,987203.93190361804,1006312.1886010636,1019266.3147068953,1046334.0622303404,1061427.0449608935,1098681.8596087946,1116492.8746941795,1115207.3369342692,1125714.7948312399,1148940.4741621523,1164875.645914726,1175159.1712545461,1189006.8556635289,1206352.6852712375,1222162.8349231626,1255737.177143371,1275544.4695610448,1311771.8790981441,1268228.3012611358,1203323.9487264517,1219382.3951577065,1038137.1005872181,1075175.3737378241,1136091.5556639214,1145472.8777530307,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX431:BX436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real",null,null,null,null,null,null,-9.9999999999999992E-25,{"$f":"K437/K33","v":0},0,-1355102.343801762,-1955942.5160341705,-5747826.3582145572,-608943.31427063793,-607155.81358231744,-1882215.9120589888,-603826.84630900831,-1383915.3981858229,-827580.12099334993,-1033500.1554708497,-824727.44501678157,-1925298.00101473,-4962962.801956485,-5090.3398637455448,-4117.6525885058845,-1685.5365160374452,-1682.6748437049823,-1679.818029866216,-15736.741701675188,711968.98086820811,852149.76026591752,852353.38600023231,852324.65344126057,852324.65344126034,842101.80995697342,840118.09297675779,855223.67973350734,858168.39653931337,864992.6082162034,866326.01826630125,{"$f":"AQ437/AQ33","v":879186.45102438342},881693.64258508617,902022.70282781299,905981.69810800825,894203.00495333516,891920.03434432752,899309.59352065925,900752.37401992409,897494.51464234455,896868.40749990405,898506.00132118585,898831.07657543058,911677.11731853662,914178.91878644831,927846.34742472006,885314.00453900162,828802.95254787838,828662.11779967218,695898.01055399061,710924.54625791963,740786.54568459187,736546.41151039768,0,0,0,0,0,0,0,0,0,0,{"$f":"BW437/BW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC437/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Senior Debt IRR",{"$f":"IFERROR(XIRR(J437:DU437,J5:DU5),FALSE)","v":4.0872910618782052E-2}]
[null,null,null,"Senior Debt IRR Real",{"$f":"IFERROR(XIRR(J438:DU438,J5:DU5),FALSE)","v":1.7851492762565622E-2}]
[]
[null,null,"Senior Debt IRR After Tax",null,{"$f":"'Tax Assumptions'!D3","v":0.125}]
[null,null,null,"After Tax Cash Flow",{"$f":"IFERROR(XIRR(J443:DU443,J5:DU5),FALSE)","v":3.6391898989677429E-2},null,null,null,null,-9.9999999999999992E-25,{"$f":"SUMPRODUCT(K431:K437*$H$431:$H$437)","v":0},{"$f":"SUMPRODUCT(L431:L437*$H$431:$H$437)","v":0},-1362027.8486151933,-1969282.1376308626,-5796868.6241388377,-615183.45749118121,-614420.79151329875,-1907977.0649235486,-613132.15242354874,-1407632.1524235485,-843194.27742354874,-1054790.2586735489,-843148.31179854879,-1971648.3117985483,-5091086.489923548,-5230.632383548771,-4238.3330834556837,-1737.8869083625189,-1737.8869083625189,-1737.8869083625189,-72775.662695223582,694389.87662423286,852458.61843929696,863191.81854351086,870158.55491891701,881153.5546210031,881118.91182717902,890237.76397589967,919108.07970038045,934575.06166305172,951654.01801703533,966048.5438959368,994618.64941956196,1011312.9281357173,1050239.6691254659,1069850.7683106982,1070446.8504855919,1082870.7771035917,1108078.3306499359,1126094.2995716101,1138541.0941267039,1154621.8841260858,1174281.0916635597,1192495.3717795219,1228562.5475469709,1250998.138444962,1289957.2067155368,1249292.3043317478,1187214.700746811,1205992.8486516918,1027562.9774521996,1067014.9091451829,1130487.3793280532,1142630.9485966354,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BX431:BX437*$H$431:$H$437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Real",{"$f":"IFERROR(XIRR(J444:DU444,J5:DU5),FALSE)","v":1.3435295224189757E-2},null,null,null,null,{"$f":"J443","v":-9.9999999999999992E-25},{"$f":"K443/K33","v":0},0,-1355102.343801762,-1955942.5160341705,-5747826.3582145572,-608943.31427063793,-607155.81358231744,-1882215.9120589888,-603826.84630900831,-1383915.3981858229,-827580.12099334993,-1033500.1554708497,-824727.44501678157,-1925298.00101473,-4962962.801956485,-5090.3398637455448,-4117.6525885058845,-1685.5365160374452,-1682.6748437049823,-1679.818029866216,-69630.435825918437,657640.48869845248,798992.24748668808,800683.11817082134,798630.70011465391,800190.61645979364,791551.22308554244,791139.66564835841,807835.58024467528,812418.54513937805,818010.25614956487,821093.54190321837,{"$f":"AQ443/AQ33","v":835732.36509368941},840065.44174142659,862251.44856661081,868133.81237365876,858312.85236914421,857974.10244527878,867325.5886929488,870764.28910394176,869528.49594216794,870931.80796069757,874618.69234408229,877012.349091104,891948.07813296153,896586.63645104924,912416.32913191698,872095.32517754589,817707.52616416628,819562.91314647044,688809.82225126075,705528.70597968798,737132.35213957517,734719.03282464831,0,0,0,0,0,0,0,0,0,0,{"$f":"BW443/BW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC443/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sub Debt IRR"]
[null,null,null,"Sub Debt Cash Flow",{"$f":"IFERROR(XIRR(J447:DU447,J5:DU5),\"\")","v":6.2461838126182556E-2},null,null,null,null,-9.9999999999999992E-25,{"$f":"K399+K400-K189","v":-92005.661409509834},{"$f":"L399+L400-L189","v":-1511.3704415554739},{"$f":"M399+M400-M189","v":-204406.43815393792},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,60081.233117675649,58343.346209313131,56605.459300950613,54867.572392588088,53129.685484225571,51391.798575863053,0,0,0,0,0,{"$f":"BX399+BX400-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Cash Flow",{"$f":"IFERROR(XIRR(J448:DU448,J5:DU5),\"\")","v":5.4943522810935966E-2},{"$f":"E442","v":0.125},null,null,null,-9.9999999999999992E-25,{"$f":"K447-K399*$F$448","v":-92005.661409509834},{"$f":"L447-L399*$F$448","v":-1511.3704415554739},-204406.43815393792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,9123.9062689032253,58777.817936403757,57257.166891586559,55736.515846769355,54215.864801952142,52695.213757134938,51174.56271231774,0,0,0,0,0,{"$f":"BX447-BX399*$F$448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real After Tax Sub Cash Flow",{"$f":"IFERROR(XIRR(J449:DU449,J5:DU5),\"\")","v":3.0694851279258729E-2},null,null,null,null,-9.9999999999999992E-25,{"$f":"K448/K33","v":-91849.455920527296},{"$f":"L448/L33","v":-1506.2428451566975},-203367.09246598394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8729.588249840248,8641.0392482830084,8551.6530866864396,8463.1915691813265,8373.9125589515643,8285.5753614649548,8196.4409905716711,8108.2655073509904,8019.313808274007,7931.3379535081804,7842.6074632267737,7754.869630168113,7666.3993475826155,7578.9383651238822,7490.7677059072803,7403.6227926160527,7315.791541503022,7229.0022571254885,7141.5505176553952,7055.156712110942,6968.1248538525297,6882.1666137518705,6795.5952170474238,6710.1128097772616,6624.0426080564484,6539.0764234862072,6453.5482432109566,6369.138733088409,6284.1934314033342,6200.3810465192191,6116.0594466948323,6032.8845719093733,5949.2273966784251,5866.7302839158046,37260.12141643776,35782.951566140197,34330.429313927089,32912.351996325422,31518.972287733057,30159.446467422564,0,0,0,0,0,{"$f":"BX448/BX33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Valuation at Different Sale Dates"]
[]
[null,"Equity Discount Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(L4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(M4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(N4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(O4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(P4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Q4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(R4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(S4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(T4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(U4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(V4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(W4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(X4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Y4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Z4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AA4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AB4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AC4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AD4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AE4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AF4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AG4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AH4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AI4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AJ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AK4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AL4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AM4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AN4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AO4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AP4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AQ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AR4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AS4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AT4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AU4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AV4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AW4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AX4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AY4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AZ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BA4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BB4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BC4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BD4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BE4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BF4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BG4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BH4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BI4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BJ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BK4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BL4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BM4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BN4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BO4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BP4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BQ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BR4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BS4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BT4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BU4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BV4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BW4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BX4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BY4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BZ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CA4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CB4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CC4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CD4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CE4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CF4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CG4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CH4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CI4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CJ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CK4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CL4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CM4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CN4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CO4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CP4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CQ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CR4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CS4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CT4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CU4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CV4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CW4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CX4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CY4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CZ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DA4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DB4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DC4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DD4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DE4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DF4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DG4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DH4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DI4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DJ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DK4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DL4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DM4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DN4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DO4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DP4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DQ4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DR4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DS4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DT4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DU4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$G$79:$G$82)","v":0.09}]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K408","v":-2507116.3385904902},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-16019.496903657891,245169.13411431105,298691.59587649151,301997.2993343728,305317.5906127739,308683.92540975352,308285.11937604798,310992.0952649453,320400.66445887345,325222.01539705507,331718.82267418655,336123.2255501693,{"$f":"AQ408","v":345326.25970814063},350457.87383652868,363124.51081681496,369180.25594584615,368743.17310747656,372315.70879244659,380212.43976495654,385630.39816083171,389126.79677637055,393835.00947542477,399732.5915420457,405108.0424237001,416523.31877857109,423257.79820058006,435575.11744319415,420770.30097861111,398702.82111681846,404162.69290344522,342539.29274947912,355132.3056206851,375843.80747555802,394829.98969847156,1544327.4236320111,1576802.2540905338,1653607.7846716279,1692038.8558623178,1760338.4609739771,1798351.5987012538,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,{"$f":"BW408","v":2440547.4923188947},2478424.8354758802,2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Project Value",null,null,null,null,null,null,null,null,{"$f":"XNPV(K453,K454:$DU$454,K5:$DU$5)+K415","v":1105128.1653234414},{"$f":"XNPV(L453,L454:$DU$454,L5:$DU$5)+L415","v":3659160.4764668988},{"$f":"XNPV(M453,M454:$DU$454,M5:$DU$5)+M415","v":3708280.5591964377},{"$f":"XNPV(N453,N454:$DU$454,N5:$DU$5)+N415","v":3758060.0233723139},{"$f":"XNPV(O453,O454:$DU$454,O5:$DU$5)+O415","v":3805232.6910915766},{"$f":"XNPV(P453,P454:$DU$454,P5:$DU$5)+P415","v":3856313.6277691699},{"$f":"XNPV(Q453,Q454:$DU$454,Q5:$DU$5)+Q415","v":3906399.5796254263},{"$f":"XNPV(R453,R454:$DU$454,R5:$DU$5)+R415","v":3958838.5671363259},{"$f":"XNPV(S453,S454:$DU$454,S5:$DU$5)+S415","v":4010256.1169052199},{"$f":"XNPV(T453,T454:$DU$454,T5:$DU$5)+T415","v":4064089.260735854},{"$f":"XNPV(U453,U454:$DU$454,U5:$DU$5)+U415","v":4118645.053517133},{"$f":"XNPV(V453,V454:$DU$454,V5:$DU$5)+V415","v":4172138.1761661819},{"$f":"XNPV(W453,W454:$DU$454,W5:$DU$5)+W415","v":4228144.4031929439},{"$f":"XNPV(X453,X454:$DU$454,X5:$DU$5)+X415","v":4283059.7076678341},{"$f":"XNPV(Y453,Y454:$DU$454,Y5:$DU$5)+Y415","v":4340554.9305554964},{"$f":"XNPV(Z453,Z454:$DU$454,Z5:$DU$5)+Z415","v":4398821.9616551707},{"$f":"XNPV(AA453,AA454:$DU$454,AA5:$DU$5)+AA415","v":4474429.0533519834},{"$f":"XNPV(AB453,AB454:$DU$454,AB5:$DU$5)+AB415","v":4556828.8018287346},{"$f":"XNPV(AC453,AC454:$DU$454,AC5:$DU$5)+AC415","v":4638339.0755508197},{"$f":"XNPV(AD453,AD454:$DU$454,AD5:$DU$5)+AD415","v":4722939.1303279866},{"$f":"XNPV(AE453,AE454:$DU$454,AE5:$DU$5)+AE415","v":7478015.9741619695},{"$f":"XNPV(AF453,AF454:$DU$454,AF5:$DU$5)+AF415","v":8734170.7319670971},{"$f":"XNPV(AG453,AG454:$DU$454,AG5:$DU$5)+AG415","v":9135357.1269647256},{"$f":"XNPV(AH453,AH454:$DU$454,AH5:$DU$5)+AH415","v":9344525.0438389797},{"$f":"XNPV(AI453,AI454:$DU$454,AI5:$DU$5)+AI415","v":9565646.4586483967},{"$f":"XNPV(AJ453,AJ454:$DU$454,AJ5:$DU$5)+AJ415","v":9796729.3055365607},{"$f":"XNPV(AK453,AK454:$DU$454,AK5:$DU$5)+AK415","v":12076591.969568793},{"$f":"XNPV(AL453,AL454:$DU$454,AL5:$DU$5)+AL415","v":12354799.495769704},{"$f":"XNPV(AM453,AM454:$DU$454,AM5:$DU$5)+AM415","v":12667644.363866644},{"$f":"XNPV(AN453,AN454:$DU$454,AN5:$DU$5)+AN415","v":12968975.493920311},{"$f":"XNPV(AO453,AO454:$DU$454,AO5:$DU$5)+AO415","v":16141662.135082521},{"$f":"XNPV(AP453,AP454:$DU$454,AP5:$DU$5)+AP415","v":16472886.519571127},{"$f":"XNPV(AQ453,AQ454:$DU$454,AQ5:$DU$5)+AQ415","v":16831327.607754864},{"$f":"XNPV(AR453,AR454:$DU$454,AR5:$DU$5)+AR415","v":17182815.97496324},{"$f":"XNPV(AS453,AS454:$DU$454,AS5:$DU$5)+AS415","v":17565961.149899434},{"$f":"XNPV(AT453,AT454:$DU$454,AT5:$DU$5)+AT415","v":17927739.358815752},{"$f":"XNPV(AU453,AU454:$DU$454,AU5:$DU$5)+AU415","v":18283255.039670885},{"$f":"XNPV(AV453,AV454:$DU$454,AV5:$DU$5)+AV415","v":18662633.253251754},{"$f":"XNPV(AW453,AW454:$DU$454,AW5:$DU$5)+AW415","v":19071427.50922589},{"$f":"XNPV(AX453,AX454:$DU$454,AX5:$DU$5)+AX415","v":19477386.060282927},{"$f":"XNPV(AY453,AY454:$DU$454,AY5:$DU$5)+AY415","v":19893580.992964443},{"$f":"XNPV(AZ453,AZ454:$DU$454,AZ5:$DU$5)+AZ415","v":20327611.881250139},{"$f":"XNPV(BA453,BA454:$DU$454,BA5:$DU$5)+BA415","v":20778777.546445709},{"$f":"XNPV(BB453,BB454:$DU$454,BB5:$DU$5)+BB415","v":21236678.338700145},{"$f":"XNPV(BC453,BC454:$DU$454,BC5:$DU$5)+BC415","v":21730976.605507169},{"$f":"XNPV(BD453,BD454:$DU$454,BD5:$DU$5)+BD415","v":22214986.824093312},{"$f":"XNPV(BE453,BE454:$DU$454,BE5:$DU$5)+BE415","v":22733826.154592346},{"$f":"XNPV(BF453,BF454:$DU$454,BF5:$DU$5)+BF415","v":23176169.375546012},{"$f":"XNPV(BG453,BG454:$DU$454,BG5:$DU$5)+BG415","v":23639237.276993062},{"$f":"XNPV(BH453,BH454:$DU$454,BH5:$DU$5)+BH415","v":24229621.860904776},{"$f":"XNPV(BI453,BI454:$DU$454,BI5:$DU$5)+BI415","v":24642360.500614613},{"$f":"XNPV(BJ453,BJ454:$DU$454,BJ5:$DU$5)+BJ415","v":25358219.750687089},{"$f":"XNPV(BK453,BK454:$DU$454,BK5:$DU$5)+BK415","v":26120514.447934121},{"$f":"XNPV(BL453,BL454:$DU$454,BL5:$DU$5)+BL415","v":26834550.900387302},{"$f":"XNPV(BM453,BM454:$DU$454,BM5:$DU$5)+BM415","v":26411087.925807167},{"$f":"XNPV(BN453,BN454:$DU$454,BN5:$DU$5)+BN415","v":25958595.517010055},{"$f":"XNPV(BO453,BO454:$DU$454,BO5:$DU$5)+BO415","v":25458344.712099336},{"$f":"XNPV(BP453,BP454:$DU$454,BP5:$DU$5)+BP415","v":24855809.084435165},{"$f":"XNPV(BQ453,BQ454:$DU$454,BQ5:$DU$5)+BQ415","v":24186541.201123219},{"$f":"XNPV(BR453,BR454:$DU$454,BR5:$DU$5)+BR415","v":23410879.188025899},{"$f":"XNPV(BS453,BS454:$DU$454,BS5:$DU$5)+BS415","v":22566805.137568455},{"$f":"XNPV(BT453,BT454:$DU$454,BT5:$DU$5)+BT415","v":21524002.423620198},{"$f":"XNPV(BU453,BU454:$DU$454,BU5:$DU$5)+BU415","v":20392245.14126436},{"$f":"XNPV(BV453,BV454:$DU$454,BV5:$DU$5)+BV415","v":18883347.591080815},{"$f":"XNPV(BW453,BW454:$DU$454,BW5:$DU$5)+BW415","v":17207759.319982499},{"$f":"XNPV(BX453,BX454:$DU$454,BX5:$DU$5)+BX415","v":15419241.935621008},{"$f":"XNPV(BY453,BY454:$DU$454,BY5:$DU$5)+BY415","v":13512204.743888278},{"$f":"XNPV(BZ453,BZ454:$DU$454,BZ5:$DU$5)+BZ415","v":11183019.78555052},{"$f":"XNPV(CA453,CA454:$DU$454,CA5:$DU$5)+CA415","v":8639991.9200140387},{"$f":"XNPV(CB453,CB454:$DU$454,CB5:$DU$5)+CB415","v":5936146.505074475},{"$f":"XNPV(CC453,CC454:$DU$454,CC5:$DU$5)+CC415","v":3066454.7582590766},{"$f":"XNPV(CD453,CD454:$DU$454,CD5:$DU$5)+CD415","v":394196.70634200203},{"$f":"XNPV(CE453,CE454:$DU$454,CE5:$DU$5)+CE415","v":0},{"$f":"XNPV(CF453,CF454:$DU$454,CF5:$DU$5)+CF415","v":0},{"$f":"XNPV(CG453,CG454:$DU$454,CG5:$DU$5)+CG415","v":0},{"$f":"XNPV(CH453,CH454:$DU$454,CH5:$DU$5)+CH415","v":0},{"$f":"XNPV(CI453,CI454:$DU$454,CI5:$DU$5)+CI415","v":0},{"$f":"XNPV(CJ453,CJ454:$DU$454,CJ5:$DU$5)+CJ415","v":0},{"$f":"XNPV(CK453,CK454:$DU$454,CK5:$DU$5)+CK415","v":0},{"$f":"XNPV(CL453,CL454:$DU$454,CL5:$DU$5)+CL415","v":0},{"$f":"XNPV(CM453,CM454:$DU$454,CM5:$DU$5)+CM415","v":0},{"$f":"XNPV(CN453,CN454:$DU$454,CN5:$DU$5)+CN415","v":0},{"$f":"XNPV(CO453,CO454:$DU$454,CO5:$DU$5)+CO415","v":0},{"$f":"XNPV(CP453,CP454:$DU$454,CP5:$DU$5)+CP415","v":0},{"$f":"XNPV(CQ453,CQ454:$DU$454,CQ5:$DU$5)+CQ415","v":0},{"$f":"XNPV(CR453,CR454:$DU$454,CR5:$DU$5)+CR415","v":0},{"$f":"XNPV(CS453,CS454:$DU$454,CS5:$DU$5)+CS415","v":0},{"$f":"XNPV(CT453,CT454:$DU$454,CT5:$DU$5)+CT415","v":0},{"$f":"XNPV(CU453,CU454:$DU$454,CU5:$DU$5)+CU415","v":0},{"$f":"XNPV(CV453,CV454:$DU$454,CV5:$DU$5)+CV415","v":0},{"$f":"XNPV(CW453,CW454:$DU$454,CW5:$DU$5)+CW415","v":0},{"$f":"XNPV(CX453,CX454:$DU$454,CX5:$DU$5)+CX415","v":0},{"$f":"XNPV(CY453,CY454:$DU$454,CY5:$DU$5)+CY415","v":0},{"$f":"XNPV(CZ453,CZ454:$DU$454,CZ5:$DU$5)+CZ415","v":0},{"$f":"XNPV(DA453,DA454:$DU$454,DA5:$DU$5)+DA415","v":0},{"$f":"XNPV(DB453,DB454:$DU$454,DB5:$DU$5)+DB415","v":0},{"$f":"XNPV(DC453,DC454:$DU$454,DC5:$DU$5)+DC415","v":0},{"$f":"XNPV(DD453,DD454:$DU$454,DD5:$DU$5)+DD415","v":0},{"$f":"XNPV(DE453,DE454:$DU$454,DE5:$DU$5)+DE415","v":0},{"$f":"XNPV(DF453,DF454:$DU$454,DF5:$DU$5)+DF415","v":0},{"$f":"XNPV(DG453,DG454:$DU$454,DG5:$DU$5)+DG415","v":0},{"$f":"XNPV(DH453,DH454:$DU$454,DH5:$DU$5)+DH415","v":0},{"$f":"XNPV(DI453,DI454:$DU$454,DI5:$DU$5)+DI415","v":0},{"$f":"XNPV(DJ453,DJ454:$DU$454,DJ5:$DU$5)+DJ415","v":0},{"$f":"XNPV(DK453,DK454:$DU$454,DK5:$DU$5)+DK415","v":0},{"$f":"XNPV(DL453,DL454:$DU$454,DL5:$DU$5)+DL415","v":0},{"$f":"XNPV(DM453,DM454:$DU$454,DM5:$DU$5)+DM415","v":0},{"$f":"XNPV(DN453,DN454:$DU$454,DN5:$DU$5)+DN415","v":0},{"$f":"XNPV(DO453,DO454:$DU$454,DO5:$DU$5)+DO415","v":0},{"$f":"XNPV(DP453,DP454:$DU$454,DP5:$DU$5)+DP415","v":0},{"$f":"XNPV(DQ453,DQ454:$DU$454,DQ5:$DU$5)+DQ415","v":0},{"$f":"XNPV(DR453,DR454:$DU$454,DR5:$DU$5)+DR415","v":0},{"$f":"XNPV(DS453,DS454:$DU$454,DS5:$DU$5)+DS415","v":0},{"$f":"XNPV(DT453,DT454:$DU$454,DT5:$DU$5)+DT415","v":0},{"$f":"XNPV(DU453,DU454:$DU$454,DU5:$DU$5)+DU415","v":0}]
[null,"Sale Date Switch",null,null,"Sale Date",{"$f":"'Finance and Value Assumptions'!F87","v":"2024-06-01"},null,null,null,null,{"$f":"$F$456=K4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=AQ4","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=BW4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=DC4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Holding Period",null,null,"Sale Date",{"$f":"F456","v":"2024-06-01"},null,null,null,null,{"$f":"K4<$F$457","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AQ4<$F$457","v":true},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW4<$F$457","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DC4<$F$457","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Holding Period CF's",null,null,null,null,null,null,null,null,{"$f":"K408*K457+K455*K456","v":-2507116.3385904902},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-16019.496903657891,245169.13411431105,298691.59587649151,301997.2993343728,305317.5906127739,308683.92540975352,308285.11937604798,310992.0952649453,320400.66445887345,325222.01539705507,331718.82267418655,336123.2255501693,{"$f":"AQ408*AQ457+AQ455*AQ456","v":345326.25970814063},350457.87383652868,17565961.149899434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW408*BW457+BW455*BW456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408*DC457+DC455*DC456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR over Holding Period",null,null,{"$f":"XIRR(K458:DU458,K5:DU5)","v":0.30331158041954043}]
[]
[null,{"$f":"'Finance and Value Assumptions'!H78","v":"Discount Rate - Project"},null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(L$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(M$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(N$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(O$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(P$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Q$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(R$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(S$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(T$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(U$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(V$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(W$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(X$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Y$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Z$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AA$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AB$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AC$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AD$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AE$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AF$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AG$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AH$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AI$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AJ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AK$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AL$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AM$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AN$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AO$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AP$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AQ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AR$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AS$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AT$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AU$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AV$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AW$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AX$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AY$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AZ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BA$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BB$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BC$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BD$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BE$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BF$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BG$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BH$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BI$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BJ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BK$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BL$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BM$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BN$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BO$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BP$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BQ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BR$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BS$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BT$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BU$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BV$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BW$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BX$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BY$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BZ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CA$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CB$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CC$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CD$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CE$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CF$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CG$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CH$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CI$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CJ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CK$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CL$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CM$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CN$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CO$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CP$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CQ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CR$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CS$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CT$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CU$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CV$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CW$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CX$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CY$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CZ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DA$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DB$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DC$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DD$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DE$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DF$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DG$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DH$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DI$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DJ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DK$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DL$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DM$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DN$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DO$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DP$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DQ$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DR$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DS$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DT$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DU$4,'Finance and Value Assumptions'!$F$79:$F$82,'Finance and Value Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2}]
[null,"Project After Tax Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K75","v":-2988990.3},0,-1409782.915,-2363566.0191252502,-6427848.1138522495,-305215.07576199993,167209.168985,-2167816.4669149998,-610281.466915,-1329631.4669149998,-908923.966915,-965177.716915,-840531.466915,-2174302.7169149998,-5928200.2169149993,374879.96972058254,978138.71972058236,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,{"$f":"AQ75","v":1402087.6433886562},1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1504514.3448996958,1393705.8592228789,1413956.5731690475,1432561.7436676929,1471328.9834054215,1495124.4417698765,1536947.6150018498,1562424.3989935715,1595041.4281325329,1619279.4478240404,1379226.1764705819,1431271.1210347712,1515455.0930725145,1546584.8445640104,1603105.2415684147,1634059.4209821206,1709344.3005183972,1746254.7206642702,1813033.6747311123,1849526.1614135718,1948115.9266796745,1994079.6881179332,2303143.1434680624,2403249.022123517,{"$f":"BW75","v":2440547.4923188947},2478424.8354758797,2799549.8733214913,2908385.3122825166,2953523.5072378586,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Value",null,null,null,null,null,null,null,null,{"$f":"XNPV(K461,K462:$DU462,K5:$DU5)","v":-9849373.0171910115},{"$f":"XNPV(L461,L462:$DU462,L5:$DU5)","v":-6934664.5088904426},{"$f":"XNPV(M461,M462:$DU462,M5:$DU5)","v":-7012267.420283461},{"$f":"XNPV(N461,N462:$DU462,N5:$DU5)","v":-5665179.5510332426},{"$f":"XNPV(O461,O462:$DU462,O5:$DU5)","v":-3336164.3962146887},{"$f":"XNPV(P461,P462:$DU462,P5:$DU5)","v":3126281.4486867571},{"$f":"XNPV(Q461,Q462:$DU462,Q5:$DU5)","v":3468651.5521715842},{"$f":"XNPV(R461,R462:$DU462,R5:$DU5)","v":3338387.4351646779},{"$f":"XNPV(S461,S462:$DU462,S5:$DU5)","v":5565823.1256958758},{"$f":"XNPV(T461,T462:$DU462,T5:$DU5)","v":6245218.779294298},{"$f":"XNPV(U461,U462:$DU462,U5:$DU5)","v":7659617.2067044182},{"$f":"XNPV(V461,V462:$DU462,V5:$DU5)","v":8661318.2994540781},{"$f":"XNPV(W461,W462:$DU462,W5:$DU5)","v":9734222.0810439847},{"$f":"XNPV(X461,X462:$DU462,X5:$DU5)","v":10689253.230076432},{"$f":"XNPV(Y461,Y462:$DU462,Y5:$DU5)","v":13007506.586719381},{"$f":"XNPV(Z461,Z462:$DU462,Z5:$DU5)","v":19147608.327545561},{"$f":"XNPV(AA461,AA462:$DU462,AA5:$DU5)","v":18962373.631920122},{"$f":"XNPV(AB461,AB462:$DU462,AB5:$DU5)","v":18185488.914692864},{"$f":"XNPV(AC461,AC462:$DU462,AC5:$DU5)","v":18404673.329878818},{"$f":"XNPV(AD461,AD462:$DU462,AD5:$DU5)","v":18632918.669607028},{"$f":"XNPV(AE461,AE462:$DU462,AE5:$DU5)","v":24973902.420330875},{"$f":"XNPV(AF461,AF462:$DU462,AF5:$DU5)","v":26331094.659557544},{"$f":"XNPV(AG461,AG462:$DU462,AG5:$DU5)","v":26684034.217968453},{"$f":"XNPV(AH461,AH462:$DU462,AH5:$DU5)","v":26825988.753650643},{"$f":"XNPV(AI461,AI462:$DU462,AI5:$DU5)","v":26969511.453038037},{"$f":"XNPV(AJ461,AJ462:$DU462,AJ5:$DU5)","v":27106954.844500195},{"$f":"XNPV(AK461,AK462:$DU462,AK5:$DU5)","v":31703029.931616023},{"$f":"XNPV(AL461,AL462:$DU462,AL5:$DU5)","v":31783773.666567475},{"$f":"XNPV(AM461,AM462:$DU462,AM5:$DU5)","v":31864447.958891958},{"$f":"XNPV(AN461,AN462:$DU462,AN5:$DU5)","v":31902433.083057776},{"$f":"XNPV(AO461,AO462:$DU462,AO5:$DU5)","v":37371422.617936291},{"$f":"XNPV(AP461,AP462:$DU462,AP5:$DU5)","v":37258990.561327383},{"$f":"XNPV(AQ461,AQ462:$DU462,AQ5:$DU5)","v":37131628.887948558},{"$f":"XNPV(AR461,AR462:$DU462,AR5:$DU5)","v":36962350.471774809},{"$f":"XNPV(AS461,AS462:$DU462,AS5:$DU5)","v":36766308.861969985},{"$f":"XNPV(AT461,AT462:$DU462,AT5:$DU5)","v":36505091.674901336},{"$f":"XNPV(AU461,AU462:$DU462,AU5:$DU5)","v":36216938.649831019},{"$f":"XNPV(AV461,AV462:$DU462,AV5:$DU5)","v":35913967.422352001},{"$f":"XNPV(AW461,AW462:$DU462,AW5:$DU5)","v":35592634.542662472},{"$f":"XNPV(AX461,AX462:$DU462,AX5:$DU5)","v":35221488.686326779},{"$f":"XNPV(AY461,AY462:$DU462,AY5:$DU5)","v":34821976.423541322},{"$f":"XNPV(AZ461,AZ462:$DU462,AZ5:$DU5)","v":34467045.119654961},{"$f":"XNPV(BA461,BA462:$DU462,BA5:$DU5)","v":34214499.107293472},{"$f":"XNPV(BB461,BB462:$DU462,BB5:$DU5)","v":33926000.509266682},{"$f":"XNPV(BC461,BC462:$DU462,BC5:$DU5)","v":33614589.772268355},{"$f":"XNPV(BD461,BD462:$DU462,BD5:$DU5)","v":33246165.997344382},{"$f":"XNPV(BE461,BE462:$DU462,BE5:$DU5)","v":32846576.948415753},{"$f":"XNPV(BF461,BF462:$DU462,BF5:$DU5)","v":32383930.833011933},{"$f":"XNPV(BG461,BG462:$DU462,BG5:$DU5)","v":31884969.221531954},{"$f":"XNPV(BH461,BH462:$DU462,BH5:$DU5)","v":31335049.034105573},{"$f":"XNPV(BI461,BI462:$DU462,BI5:$DU5)","v":30741080.118230715},{"$f":"XNPV(BJ461,BJ462:$DU462,BJ5:$DU5)","v":30369323.030094165},{"$f":"XNPV(BK461,BK462:$DU462,BK5:$DU5)","v":29936528.132611364},{"$f":"XNPV(BL461,BL462:$DU462,BL5:$DU5)","v":29396261.88835657},{"$f":"XNPV(BM461,BM462:$DU462,BM5:$DU5)","v":28810600.068231631},{"$f":"XNPV(BN461,BN462:$DU462,BN5:$DU5)","v":28141043.166738778},{"$f":"XNPV(BO461,BO462:$DU462,BO5:$DU5)","v":27421578.588263348},{"$f":"XNPV(BP461,BP462:$DU462,BP5:$DU5)","v":26599407.15865523},{"$f":"XNPV(BQ461,BQ462:$DU462,BQ5:$DU5)","v":25710683.617616698},{"$f":"XNPV(BR461,BR462:$DU462,BR5:$DU5)","v":24717630.30410666},{"$f":"XNPV(BS461,BS462:$DU462,BS5:$DU5)","v":23657143.375048641},{"$f":"XNPV(BT461,BT462:$DU462,BT5:$DU5)","v":22453911.410240337},{"$f":"XNPV(BU461,BU462:$DU462,BU5:$DU5)","v":21165776.115912717},{"$f":"XNPV(BV461,BV462:$DU462,BV5:$DU5)","v":19509850.947236784},{"$f":"XNPV(BW461,BW462:$DU462,BW5:$DU5)","v":17696846.746764399},{"$f":"XNPV(BX461,BX462:$DU462,BX5:$DU5)","v":15782701.381058199},{"$f":"XNPV(BY461,BY462:$DU462,BY5:$DU5)","v":13763326.237112017},{"$f":"XNPV(BZ461,BZ462:$DU462,BZ5:$DU5)","v":11339967.383602683},{"$f":"XNPV(CA461,CA462:$DU462,CA5:$DU5)","v":8722504.7032788359},{"$f":"XNPV(CB461,CB462:$DU462,CB5:$DU5)","v":5966927.4918613983},{"$f":"XNPV(CC461,CC462:$DU462,CC5:$DU5)","v":3069957.8773462977},{"$f":"XNPV(CD461,CD462:$DU462,CD5:$DU5)","v":394196.70634200203},{"$f":"XNPV(CE461,CE462:$DU462,CE5:$DU5)","v":0},{"$f":"XNPV(CF461,CF462:$DU462,CF5:$DU5)","v":0},{"$f":"XNPV(CG461,CG462:$DU462,CG5:$DU5)","v":0},{"$f":"XNPV(CH461,CH462:$DU462,CH5:$DU5)","v":0},{"$f":"XNPV(CI461,CI462:$DU462,CI5:$DU5)","v":0},{"$f":"XNPV(CJ461,CJ462:$DU462,CJ5:$DU5)","v":0},{"$f":"XNPV(CK461,CK462:$DU462,CK5:$DU5)","v":0},{"$f":"XNPV(CL461,CL462:$DU462,CL5:$DU5)","v":0},{"$f":"XNPV(CM461,CM462:$DU462,CM5:$DU5)","v":0},{"$f":"XNPV(CN461,CN462:$DU462,CN5:$DU5)","v":0},{"$f":"XNPV(CO461,CO462:$DU462,CO5:$DU5)","v":0},{"$f":"XNPV(CP461,CP462:$DU462,CP5:$DU5)","v":0},{"$f":"XNPV(CQ461,CQ462:$DU462,CQ5:$DU5)","v":0},{"$f":"XNPV(CR461,CR462:$DU462,CR5:$DU5)","v":0},{"$f":"XNPV(CS461,CS462:$DU462,CS5:$DU5)","v":0},{"$f":"XNPV(CT461,CT462:$DU462,CT5:$DU5)","v":0},{"$f":"XNPV(CU461,CU462:$DU462,CU5:$DU5)","v":0},{"$f":"XNPV(CV461,CV462:$DU462,CV5:$DU5)","v":0},{"$f":"XNPV(CW461,CW462:$DU462,CW5:$DU5)","v":0},{"$f":"XNPV(CX461,CX462:$DU462,CX5:$DU5)","v":0},{"$f":"XNPV(CY461,CY462:$DU462,CY5:$DU5)","v":0},{"$f":"XNPV(CZ461,CZ462:$DU462,CZ5:$DU5)","v":0},{"$f":"XNPV(DA461,DA462:$DU462,DA5:$DU5)","v":0},{"$f":"XNPV(DB461,DB462:$DU462,DB5:$DU5)","v":0},{"$f":"XNPV(DC461,DC462:$DU462,DC5:$DU5)","v":0},{"$f":"XNPV(DD461,DD462:$DU462,DD5:$DU5)","v":0},{"$f":"XNPV(DE461,DE462:$DU462,DE5:$DU5)","v":0},{"$f":"XNPV(DF461,DF462:$DU462,DF5:$DU5)","v":0},{"$f":"XNPV(DG461,DG462:$DU462,DG5:$DU5)","v":0},{"$f":"XNPV(DH461,DH462:$DU462,DH5:$DU5)","v":0},{"$f":"XNPV(DI461,DI462:$DU462,DI5:$DU5)","v":0},{"$f":"XNPV(DJ461,DJ462:$DU462,DJ5:$DU5)","v":0},{"$f":"XNPV(DK461,DK462:$DU462,DK5:$DU5)","v":0},{"$f":"XNPV(DL461,DL462:$DU462,DL5:$DU5)","v":0},{"$f":"XNPV(DM461,DM462:$DU462,DM5:$DU5)","v":0},{"$f":"XNPV(DN461,DN462:$DU462,DN5:$DU5)","v":0},{"$f":"XNPV(DO461,DO462:$DU462,DO5:$DU5)","v":0},{"$f":"XNPV(DP461,DP462:$DU462,DP5:$DU5)","v":0},{"$f":"XNPV(DQ461,DQ462:$DU462,DQ5:$DU5)","v":0},{"$f":"XNPV(DR461,DR462:$DU462,DR5:$DU5)","v":0},{"$f":"XNPV(DS461,DS462:$DU462,DS5:$DU5)","v":0},{"$f":"XNPV(DT461,DT462:$DU462,DT5:$DU5)","v":0},{"$f":"XNPV(DU461,DU462:$DU462,DU5:$DU5)","v":0}]
[null,"Holding Period CF",null,null,null,null,null,null,null,null,{"$f":"K462*K457+K463*K456","v":-2988990.3},{"$f":"L462*L457+L463*L456","v":0},-1409782.915,-2363566.0191252502,-6427848.1138522495,-305215.07576199993,167209.168985,-2167816.4669149998,-610281.466915,-1329631.4669149998,-908923.966915,-965177.716915,-840531.466915,-2174302.7169149998,-5928200.2169149993,374879.96972058254,978138.71972058236,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,1402087.6433886562,1422312.2402475972,36766308.861969985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX462*BX457+BX463*BX456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR over Holding Period",null,null,{"$f":"XIRR(K464:DU464,K5:DU5)","v":9.8312848806381248E-2}]
[]
[]
["Grpahs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K8,K4,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01",{"$f":"IF(AQ8,AQ4,NA)","v":"2023-06-01"},"2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01",{"$f":"IF(BW8,BW4,NA)","v":"2039-06-01"},"2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC4,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,null,null,null,{"$f":"IF(K8,K387,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-22039.750316667509,1007350.7366365043,1218292.2035815686,1231320.5642685127,1244406.418130446,1257673.7376244243,1256101.9726680554,1266770.6423478276,1303851.4738768381,1322853.2687508482,1348458.3327254253,1365816.8617072396,{"$f":"IF(AQ8,AQ387,NA)","v":1402087.6433886562},1422312.2402475972,1472233.6918757847,1496100.4520902007,1494377.8314919209,1508457.8250738615,1539580.235377284,1560933.3655257327,1574713.2894810918,1593269.1865891288,1616512.5982634583,1637698.1987970378,1682687.8173721172,1709229.5892118001,1757774.3179915133,1699425.9236899221,1612454.0912934453,1633972.4095113268,1391103.7147868723,1440735.0008086844,1522362.6845896547,1550730.1889016775,1604408.6567496867,1635145.6002998471,1710213.2439725786,1746906.4282549061,1813468.1464582027,1849743.397277117,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,{"$f":"IF(BW8,BW387,NA)","v":2440547.4923188947},2478424.8354758802,2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC387,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"IF(K8,K388+K389,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-16447.574863184709,751754.28107201809,909173.2862549019,918895.94348396466,928661.50606749696,938562.49076449568,937389.53184183233,945351.22563270712,973023.48796778952,987203.93190361804,1006312.1886010636,1019266.3147068953,{"$f":"IF(AQ8,AQ388+AQ389,NA)","v":1046334.0622303404},1061427.0449608935,1098681.8596087946,1116492.8746941795,1115207.3369342692,1125714.7948312399,1148940.4741621523,1164875.645914726,1175159.1712545461,1189006.8556635289,1206352.6852712375,1222162.8349231626,1255737.177143371,1275544.4695610448,1311771.8790981441,1268228.3012611358,1203323.9487264517,1219382.3951577065,1038137.1005872181,1075175.3737378241,1136091.5556639214,1145472.8777530307,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW8,BW388+BW389,NA)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC388+DC389,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Sub Debt Service",null,null,null,null,null,null,null,null,{"$f":"IF(K469,K399+K400,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,{"$f":"IF(AQ469,AQ399+AQ400,NA)","v":10427.321450175114},10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,10427.321450175114,60081.233117675649,58343.346209313131,56605.459300950613,54867.572392588088,53129.685484225571,51391.798575863053,0,0,0,0,{"$f":"IF(BW469,BW399+BW400,NA)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC469,DC399+DC400,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"NA",null,{"$f":"MATCH(TRUE,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K7,K8),K4,NA)","v":"2015-10-01"},"2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01",{"$f":"IF(OR(AQ7,AQ8),AQ4,NA)","v":"2023-06-01"},"2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01",{"$f":"IF(OR(BW7,BW8),BW4,NA)","v":"2039-06-01"},"2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(DC7,DC8),DC4,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Equity Value",null,null,null,null,null,null,null,null,{"$f":"IF(K476,K455,NA)","v":1105128.1653234414},3659160.4764668988,3708280.5591964377,3758060.0233723139,3805232.6910915766,3856313.6277691699,3906399.5796254263,3958838.5671363259,4010256.1169052199,4064089.260735854,4118645.053517133,4172138.1761661819,4228144.4031929439,4283059.7076678341,4340554.9305554964,4398821.9616551707,4474429.0533519834,4556828.8018287346,4638339.0755508197,4722939.1303279866,7478015.9741619695,8734170.7319670971,9135357.1269647256,9344525.0438389797,9565646.4586483967,9796729.3055365607,12076591.969568793,12354799.495769704,12667644.363866644,12968975.493920311,16141662.135082521,16472886.519571127,{"$f":"IF(AQ476,AQ455,NA)","v":16831327.607754864},17182815.97496324,17565961.149899434,17927739.358815752,18283255.039670885,18662633.253251754,19071427.50922589,19477386.060282927,19893580.992964443,20327611.881250139,20778777.546445709,21236678.338700145,21730976.605507169,22214986.824093312,22733826.154592346,23176169.375546012,23639237.276993062,24229621.860904776,24642360.500614613,25358219.750687089,26120514.447934121,26834550.900387302,26411087.925807167,25958595.517010055,25458344.712099336,24855809.084435165,24186541.201123219,23410879.188025899,22566805.137568455,21524002.423620198,20392245.14126436,18883347.591080815,{"$f":"IF(BW476,BW455,NA)","v":17207759.319982499},15419241.935621008,13512204.743888278,11183019.78555052,8639991.9200140387,5936146.505074475,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC476,DC455,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Project Value",null,null,null,null,null,null,null,null,{"$f":"IF(K476,K463,NA)","v":-9849373.0171910115},-6934664.5088904426,-7012267.420283461,-5665179.5510332426,-3336164.3962146887,3126281.4486867571,3468651.5521715842,3338387.4351646779,5565823.1256958758,6245218.779294298,7659617.2067044182,8661318.2994540781,9734222.0810439847,10689253.230076432,13007506.586719381,19147608.327545561,18962373.631920122,18185488.914692864,18404673.329878818,18632918.669607028,24973902.420330875,26331094.659557544,26684034.217968453,26825988.753650643,26969511.453038037,27106954.844500195,31703029.931616023,31783773.666567475,31864447.958891958,31902433.083057776,37371422.617936291,37258990.561327383,{"$f":"IF(AQ476,AQ463,NA)","v":37131628.887948558},36962350.471774809,36766308.861969985,36505091.674901336,36216938.649831019,35913967.422352001,35592634.542662472,35221488.686326779,34821976.423541322,34467045.119654961,34214499.107293472,33926000.509266682,33614589.772268355,33246165.997344382,32846576.948415753,32383930.833011933,31884969.221531954,31335049.034105573,30741080.118230715,30369323.030094165,29936528.132611364,29396261.88835657,28810600.068231631,28141043.166738778,27421578.588263348,26599407.15865523,25710683.617616698,24717630.30410666,23657143.375048641,22453911.410240337,21165776.115912717,19509850.947236784,{"$f":"IF(BW476,BW463,NA)","v":17696846.746764399},15782701.381058199,13763326.237112017,11339967.383602683,8722504.7032788359,5966927.4918613983,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC476,DC463,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J487","v":0},{"$f":"K487","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2506495.5005534007,2505874.6625163113,2505253.8244792218,2504632.9864421324,2504012.1484050429,274297.34531718772,-995974.96858753369,-2300173.9309838391,-3586835.3146960125,-4886057.4343969813,-6166603.4025656246,-7442139.4985760488,-8697473.5258831307,-9910941.8695498686,-11104400.684248675,-12292808.630909232,-13458789.787524892,-14581560.505675649,-15680395.744377427,-16721978.188660005,-17737777.258589625,-16981556.609554335,-16195646.522467263,-15368060.578128794,-14510325.438327964,-13626011.934720879,-12708847.419016024,-11755131.880114382,-10766915.308102623,-9720392.3133690041,-8637606.9024130348,-7491513.0964499544,-6370924.1009990321,-5289819.286679944,-4173485.8314134204,-3276413.0111762239,-2241418.8023143001,-1136493.6300203095,-9716.6155889228103,52077.439209153876,106083.51348672784,172145.95726245851,226542.47435553418,290546.96305812313,345322.85864405171,366944.32131724874,372575.3109110943,442766.91744748736,449686.84545575222,{"$f":"BW487","v":456714.17087734956},463850.56052216189,536484.07914210577,544858.49926919956,553362.89055477083,561999.27015365195,391092.51615655934,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833]
[null,null,"Add: New Issues",null,null,null,null,null,null,null,{"$f":"K179","v":2507116.3385904902},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income ",null,null,null,null,null,null,null,{"$f":"K379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-22660.588353756735,-2245734.2999915131,-1025103.1797904103,-1005507.3665198137,-984664.08437780046,-993904.5290881953,-971862.04275888973,-967250.9766343754,-944341.93204213621,-893067.67920786573,-868236.79930175107,-856689.12398637028,-829857.93106549117,{"$f":"AQ379","v":-777444.45844261639},-748377.36486524926,-678457.93346576334,-646618.81398377253,1124963.8221427668,1158225.7958795186,1207798.3841034251,1243365.5379616611,1273440.3003834565,1310999.5251802804,1353448.130443688,1393324.6144354602,1463046.3135121891,1506043.2091565486,1581668.9234062752,1541359.296429533,1479807.6354359058,1520496.1481699687,1239612.1129866755,1390126.5144826088,1480768.9797695486,1521607.0041298582,1606121.4784300877,1630808.3283681078,1719670.2284473586,1746435.3729553935,1824342.9496765661,1853127.4942871823,1969737.3893528718,1999710.6777117788,2373334.7500044554,2410168.9501317819,{"$f":"BW379","v":2447574.8177404921},2485561.2251206925,2872183.3919414352,2916759.7324096104,2962027.8985234294,3007998.6274299729,2517931.4617595379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,null,null,null,null,null,null,{"$f":"K403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-22039.750316667509,-16019.496903657891,245169.13411431105,298691.59587649151,301997.2993343728,305317.5906127739,308683.92540975352,308285.11937604798,310992.0952649453,320400.66445887345,325222.01539705507,331718.82267418655,336123.2255501693,{"$f":"AQ403","v":345326.25970814063},350457.87383652868,363124.51081681496,369180.25594584615,368743.17310747656,372315.70879244659,380212.43976495654,385630.39816083171,389126.79677637055,393835.00947542477,399732.5915420457,405108.0424237001,416523.31877857109,423257.79820058006,435575.11744319415,420770.30097861111,398702.82111681846,404162.69290344522,342539.29274947912,355132.3056206851,375843.80747555802,394829.98969847156,1544327.4236320111,1576802.2540905338,1653607.7846716279,1692038.8558623178,1760338.4609739771,1798351.5987012538,1948115.9266796748,1994079.688117933,2303143.1434680624,2403249.022123517,{"$f":"BW403","v":2440547.4923188947},2478424.8354758802,2799549.8733214913,2908385.3122825166,2953523.5072378581,2999362.2478310918,2688838.2157566305,394196.70634200203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K483+K484+K485-K486","v":2507116.3385904902},{"$f":"L483+L484+L485-L486","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2506495.5005534007,2505874.6625163113,2505253.8244792218,2504632.9864421324,2504012.1484050429,274297.34531718772,-995974.96858753369,-2300173.9309838391,-3586835.3146960125,-4886057.4343969813,-6166603.4025656246,-7442139.4985760488,-8697473.5258831307,-9910941.8695498686,-11104400.684248675,-12292808.630909232,-13458789.787524892,-14581560.505675649,-15680395.744377427,-16721978.188660005,-17737777.258589625,-16981556.609554335,-16195646.522467263,-15368060.578128794,-14510325.438327964,-13626011.934720879,-12708847.419016024,-11755131.880114382,-10766915.308102623,-9720392.3133690041,-8637606.9024130348,-7491513.0964499544,-6370924.1009990321,-5289819.286679944,-4173485.8314134204,-3276413.0111762239,-2241418.8023143001,-1136493.6300203095,-9716.6155889228103,52077.439209153876,106083.51348672784,172145.95726245851,226542.47435553418,290546.96305812313,345322.85864405171,366944.32131724874,372575.3109110943,442766.91744748736,449686.84545575222,456714.17087734956,{"$f":"BX483+BX484+BX485-BX486","v":463850.56052216189},536484.07914210577,544858.49926919956,553362.89055477083,561999.27015365195,391092.51615655934,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833]
[]
[null,"Assets"]
[null,null,"Working Capital",null,null,null,null,null,null,null,{"$f":"K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-620.83803708922551,-1241.676074178451,-1862.5141112676765,-2483.352148356902,-3104.1901854461275,-3725.0282225353531,195185.29991427713,197552.08131917915,199649.44117794151,201811.112129385,203995.82987545742,203256.84967169844,205500.97751763905,212354.09955365278,214744.00240702918,219310.91934890466,221827.30204528605,{"$f":"AQ23","v":228467.51168168636},231139.85015169444,240434.75765822147,243301.35163354399,242398.55532398282,245345.98940099959,250888.6076750466,253998.87230607649,256097.82168135428,259335.25402222495,263270.85651405295,266664.29875177459,274847.15311322198,278458.74343680928,287298.04936260451,291146.7189874936,297801.56841725484,301869.00057418889,245397.70530431502,270500.25716954406,284167.28448655945,288206.85441607784,300346.99754665379,304699.16015672719,321107.69226495741,325850.29769053258,340200.87472562084,345322.8586440488,366944.32131724595,372575.31091109151,442766.91744748474,449686.84545574954,{"$f":"BW23","v":456714.17087734689},463850.56052215945,536484.07914210332,544858.49926919688,553362.89055476757,561999.27015364857,391092.51615655585,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,{"$f":"DC23","v":-3104.1901854461757},-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757,-3104.1901854461757]
[null,null,"DSRA Account",null,null,null,null,null,null,null,{"$f":"K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend Lock-up Account",null,null,null,null,null,null,null,{"$f":"K321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT Receivable",null,null,null,null,null,null,null,{"$f":"K55","v":389868.3},389868.3,234737.11500000005,631345.72619025013,1265641.4671275001,960575.07597450016,183084.44007450016,445119.44007450028,445119.44007450028,369969.44007450022,438361.94007450028,351583.19007450022,351583.19007450028,556854.44007450028,1397098.1900744999,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Development Fee",null,null,null,null,null,null,null,{"$f":"K358","v":0},{"$f":"L358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant",null,null,null,null,null,null,null,{"$f":"K54","v":2599122},2599122,4164036.1,6130993.5079350006,11924545.88085,12534827.347765001,13145108.814680001,15050890.281595001,15661171.748510001,17065953.215425,17906484.68234,18958441.149255,19798972.61617,21768004.083085001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,26855960.550000001,25177463.015625,23498965.481249999,21820467.946874999,20141970.412499998,18463472.878124997,16784975.343749996,15106477.809374996,13427980.274999995,11749482.740624994,10070985.206249993,8392487.6718749925,6713990.1374999927,{"$f":"AQ54","v":5035492.6031249929},3356995.0687499931,1678497.5343749931,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,{"$f":"BW54","v":-6.7520886659622192E-9},-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,{"$f":"DC54","v":-6.7520886659622192E-9},-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9]
[null,null,"Net IDC",null,null,null,null,null,null,null,{"$f":"K356","v":0},2602.2312974576344,5259.2314360458877,12512.40124770341,26226.72583530358,57533.908831762761,89869.925826569379,122055.42581386623,160250.31320564376,200250.05487982399,244055.48615175707,290481.74543996318,339727.99949225818,391435.63333071885,449226.4305123908,523278.11349570646,596541.76058474439,667506.93014116655,738667.62129645003,810024.24953399226,759397.73393811774,708771.21834224323,658144.70274636871,607518.1871504942,556891.67155461968,506265.15595874516,455638.64036287065,405012.12476699613,354385.60917112161,303759.0935752471,253132.57797937258,202506.06238349807,{"$f":"AQ356","v":151879.54678762355},101253.03119174903,50626.515595874524,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,{"$f":"BW356","v":1.1641532182693481E-10},1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,{"$f":"DC356","v":1.1641532182693481E-10},1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.1641532182693481E-10]
[null,null,"Net Fees",null,null,null,null,null,null,null,{"$f":"K357","v":396676.67487351294},412295.81894665753,427904.51926672144,442651.4862353449,456155.35473852133,466021.24163794413,475479.96945186012,484531.1496334488,492365.44347311003,499789.54315767979,506306.01452457841,512265.70253550587,517535.17653754953,522245.24604273733,525689.40981651354,525915.32894787064,526094.82457790605,526228.41824374208,526317.57518256421,526362.20096632757,493464.5634059321,460566.92584553664,427669.28828514117,394771.6507247457,361874.01316435024,328976.37560395477,296078.73804355931,263181.10048316384,230283.46292276838,197385.82536237291,164488.18780197744,131590.55024158198,{"$f":"AQ357","v":98692.912681186514},65795.275120791048,32897.637560395575,1.0186340659856796E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Assets",null,null,null,null,null,null,{"$f":"SUM(K490:K497)","v":3385666.974873513},{"$f":"SUM(L490:L497)","v":3403888.3502441151},4831936.9657027675,7217503.1216082992,13672569.428551324,14018957.574209206,13893543.15003293,16102596.297116816,16758906.945263255,18135962.253537003,19095208.123090837,20112771.787304968,21007818.982274309,23238539.402532954,29227974.580403406,28904711.62444374,{"$f":"SUM(AA490:AA497)","v":27977355.459088475},28047833.384273641,28118462.394330658,28189242.810314875,26426600.284746513,24863488.925352059,23103834.019225687,21343909.691553179,19584049.674973354,17824212.705188155,16061452.037453124,14301674.477767793,12546505.912272537,10786874.127594642,9029419.3570052478,7269914.0521703586,5514532.574275489,3755183.2252142276,2002456.4451894846,243301.35163353744,242398.55532397618,245345.98940099296,250888.60767503997,253998.87230606985,256097.82168134765,259335.25402221832,263270.85651404632,266664.29875176796,274847.15311321535,278458.74343680264,287298.04936259787,291146.71898748697,297801.5684172482,301869.00057418225,245397.70530430839,270500.25716953742,284167.28448655282,288206.8544160712,300346.99754664715,304699.16015672055,321107.69226495078,325850.29769052594,340200.87472561421,345322.85864404216,366944.32131723932,372575.31091108487,442766.9174474781,449686.84545574291,456714.17087734025,{"$f":"SUM(BX490:BX497)","v":463850.56052215281},536484.07914209669,544858.49926919024,553362.89055476093,561999.27015364193,391092.51615654922,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114,-3104.1901854528114]
[]
[null,null,"VAT Debt",null,null,null,null,null,null,null,{"$f":"K161","v":389868.3},389868.3,234737.11500000005,631345.72619025013,1265641.4671275001,960575.07597450016,183084.44007450016,445119.44007450028,445119.44007450028,369969.44007450022,438361.94007450028,351583.19007450022,351583.19007450028,556854.44007450028,1397098.1900744999,1000178.4700372498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt - Construction",null,null,null,null,null,null,null,{"$f":"K206","v":396676.67487351294},413386.67980255967,1792160.0421072738,3781117.5868225549,9601888.152828332,10253342.689639214,10905418.901362937,12852437.048446823,13508747.696593262,14960953.004867014,15851806.374420846,16956148.788634982,17851195.983604323,19876645.153862968,25025836.581733417,25100114.183848087,25173557.326567158,25244656.089789417,25315905.937883522,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt - Term Loan",null,null,null,null,null,null,null,{"$f":"K252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25387307.191904828,25854379.469424322,25561540.423934586,25106084.480204523,24632821.536244188,24172183.63936533,23692892.637748774,23205668.066024169,22701224.53364592,22159524.311817404,21593351.341838315,21024304.517909478,20430780.369690251,{"$f":"AQ252","v":19798169.609946139},19137655.499586657,18426511.163844492,17683155.140218165,16926031.694873314,16143069.041863259,15321025.715798838,14466400.840629039,13584186.286397232,12670259.203033246,11720479.266623432,10735656.136849394,9697315.9964772239,8618142.1758448426,7480887.6758075561,6364147.3499815231,5289697.385092197,4177431.3619826073,3223887.2464755373,2213995.5894788429,1122737.444501868,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Defaulted Debt"]
[null,null,"Re-financed Debt",null,null,null,null,null,null,null,{"$f":"K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Debt",null,null,null,null,null,null,null,{"$f":"K292+K191","v":92005.661409509834},93517.031851065301,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,{"$f":"AQ292+AQ191","v":297923.47000500321},297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,297923.47000500321,248269.55833750268,198615.64667000214,148961.73500250161,99307.823335001071,49653.911667500535,0,0,0,0,0,{"$f":"BW292+BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC292+DC191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,null,null,null,null,null,null,{"$f":"K487","v":2507116.3385904902},{"$f":"L487","v":2507116.3385904902},2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2507116.3385904902,2506495.5005534007,2505874.6625163113,2505253.8244792218,2504632.9864421324,2504012.1484050429,274297.34531718772,-995974.96858753369,-2300173.9309838391,-3586835.3146960125,-4886057.4343969813,-6166603.4025656246,-7442139.4985760488,-8697473.5258831307,-9910941.8695498686,-11104400.684248675,-12292808.630909232,-13458789.787524892,-14581560.505675649,-15680395.744377427,-16721978.188660005,-17737777.258589625,-16981556.609554335,-16195646.522467263,-15368060.578128794,-14510325.438327964,-13626011.934720879,-12708847.419016024,-11755131.880114382,-10766915.308102623,-9720392.3133690041,-8637606.9024130348,-7491513.0964499544,-6370924.1009990321,-5289819.286679944,-4173485.8314134204,-3276413.0111762239,-2241418.8023143001,-1136493.6300203095,-9716.6155889228103,52077.439209153876,106083.51348672784,172145.95726245851,226542.47435553418,290546.96305812313,345322.85864405171,366944.32131724874,372575.3109110943,442766.91744748736,449686.84545575222,456714.17087734956,{"$f":"BX487","v":463850.56052216189},536484.07914210577,544858.49926919956,553362.89055477083,561999.27015365195,391092.51615655934,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833]
[null,null,null,"Total Liabilites and Capital",null,null,null,null,null,null,{"$f":"SUM(K500:K506)","v":3385666.974873513},{"$f":"SUM(L500:L506)","v":3403888.3502441151},4831936.9657027666,7217503.1216082983,13672569.428551326,14018957.574209208,13893543.15003293,16102596.297116816,16758906.945263255,18135962.253537007,19095208.123090841,20112771.787304975,21007818.982274316,23238539.402532961,29227974.58040341,28904711.624443736,27977355.459088471,28047833.384273641,28118462.394330658,28189242.810314871,26426600.284746513,24863488.925352056,23103834.019225687,21343909.691553175,19584049.67497335,17824212.705188151,16061452.037453122,14301674.477767792,12546505.912272537,10786874.127594642,9029419.3570052478,7269914.0521703605,5514532.5742754918,3755183.2252142318,2002456.4451894891,243301.35163354129,242398.55532398075,245345.98940099962,250888.60767504759,253998.87230607867,256097.82168135606,259335.25402222574,263270.85651405342,266664.29875177518,274847.15311322361,278458.74343681149,287298.04936260451,291146.71898749378,297801.56841725577,301869.0005741897,245397.70530431671,270500.25716954609,284167.28448656178,288206.8544160804,300346.99754665652,304699.16015672998,321107.69226496015,325850.29769053526,340200.87472562364,345322.85864405171,366944.32131724874,372575.3109110943,442766.91744748736,449686.84545575222,456714.17087734956,{"$f":"SUM(BX500:BX506)","v":463850.56052216189},536484.07914210577,544858.49926919956,553362.89055477083,561999.27015365195,391092.51615655934,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833,-3104.1901854426833]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"K507-K498","v":0},{"$f":"L507-L498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1909515857696533E-9,4.4237822294235229E-9,3.8417056202888489E-9,4.5693013817071915E-9,6.6647771745920181E-9,7.6252035796642303E-9,8.8184606283903122E-9,8.4110070019960403E-9,7.4214767664670944E-9,7.1013346314430237E-9,7.2177499532699585E-9,8.2654878497123718E-9,8.8475644588470459E-9,6.6356733441352844E-9,6.8102963268756866E-9,7.5669959187507629E-9,7.4505805969238281E-9,8.3236955106258392E-9,8.6729414761066437E-9,8.9639797806739807E-9,9.1968104243278503E-9,9.3714334070682526E-9,9.42964106798172E-9,9.3714334070682526E-9,9.3132257461547852E-9,9.42964106798172E-9,9.5460563898086548E-9,9.42964106798172E-9,9.42964106798172E-9,9.2550180852413177E-9,9.3132257461547852E-9,9.3132257461547852E-9,{"$f":"BX507-BX498","v":9.0803951025009155E-9},9.0803951025009155E-9,9.3132257461547852E-9,9.8953023552894592E-9,1.0011717677116394E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8,1.0128132998943329E-8]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L509-K509","v":0},{"$f":"M509-L509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1909515857696533E-9,2.3283064365386963E-10,-5.8207660913467407E-10,7.2759576141834259E-10,2.0954757928848267E-9,9.6042640507221222E-10,1.1932570487260818E-9,-4.0745362639427185E-10,-9.8953023552894592E-10,-3.2014213502407074E-10,1.1641532182693481E-10,1.0477378964424133E-9,5.8207660913467407E-10,-2.2118911147117615E-9,1.7462298274040222E-10,7.5669959187507629E-10,-1.1641532182693481E-10,8.7311491370201111E-10,3.4924596548080444E-10,2.9103830456733704E-10,2.3283064365386963E-10,1.7462298274040222E-10,5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,1.1641532182693481E-10,1.1641532182693481E-10,-1.1641532182693481E-10,0,-1.7462298274040222E-10,5.8207660913467407E-11,0,-2.3283064365386963E-10,{"$f":"BY509-BX509","v":0},2.3283064365386963E-10,5.8207660913467407E-10,1.1641532182693481E-10,1.1641532182693481E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K511:DU511)","v":true},null,{"$f":"ROUND(K509,2)=0","v":true},{"$f":"ROUND(L509,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX509,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z510*2","v":0}]
[]
[null,null,null,"pf_sheet_name",{"$f":"sheet_name(K512)","v":"Debt and Cash Waterfall (SA)"}]

{"sheet":"Annual Cash Flows","index":10,"n_rows":29,"n_cols":36,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"YEAR('Timing, Infl, Rev Assumptions'!G6)","v":2017},{"$f":"E1+1","v":2018},{"$f":"F1+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
["Cash Flow "]
[null,"EBITDA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!383:383)","v":-135963.5301225404},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2426920.0497597875},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2479986.0132091646},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2515221.4478347935},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2579719.3661066201},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2678268.4212715253},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2777061.0974286776},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2906513.1780999168},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!383:383)","v":2992442.0812478829},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3056528.1128022093},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3140855.8690131325},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3216954.8196852859},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3331962.3127683243},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3479454.8034526957},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3620536.3956351485},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3366973.441350494},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3411995.1923308913},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3618136.9133628793},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!383:383)","v":3844759.3328215098},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!383:383)","v":4089578.9461211953},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!383:383)","v":4370726.3253541384},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!383:383)","v":4997766.2031042678},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!383:383)","v":5551707.1632825993},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!383:383)","v":6123136.7052138597},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!383:383)","v":6718614.4353520451},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!383:383)","v":6315348.6733594406},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0}]
[null,"Less WC Change",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!384:384)","v":-3725.0282225353531},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!384:384)","v":201277.10954171451},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!384:384)","v":4259.030810205848},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!384:384)","v":1445.7375423134363},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!384:384)","v":9097.2498819543398},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!384:384)","v":6956.8197952518822},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!384:384)","v":9156.5923327817},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!384:384)","v":11967.245976535109},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!384:384)","v":1963.7976657613472},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!384:384)","v":8490.0523510637868},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!384:384)","v":5209.2140063076804},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!384:384)","v":7173.0348326987005},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!384:384)","v":11576.296599169029},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!384:384)","v":12450.896249382524},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!384:384)","v":10503.519054650329},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!384:384)","v":-52403.863112939813},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!384:384)","v":38769.57918224443},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!384:384)","v":16179.713060094335},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!384:384)","v":20760.694718303625},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!384:384)","v":19093.182460663433},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!384:384)","v":26743.446591625107},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!384:384)","v":75822.596130238788},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!384:384)","v":13947.253429862147},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!384:384)","v":79769.908264756436},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!384:384)","v":16878.811412664247},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!384:384)","v":-162270.37439821172},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!384:384)","v":-394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0}]
[null,"Add Interest Income",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0}]
[null,"Less Taxes",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!386:386)","v":298152.86159713042},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!386:386)","v":394301.18016523489},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!386:386)","v":410127.92775030818},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!386:386)","v":446818.35465142084},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!386:386)","v":478639.79383078089},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!386:386)","v":510111.18894742278},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!386:386)","v":546123.55480572209},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!386:386)","v":624720.77538803348},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!386:386)","v":693963.39541032491},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!386:386)","v":765392.08815173246},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!386:386)","v":839826.80441900564},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!386:386)","v":789418.58416993008},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0}]
[null,null,"Subtotal CFADS",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!387:387)","v":-132238.50190000507},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2225642.9402180729},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2475726.9823989589},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2513775.71029248},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2570622.1162246657},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2671311.6014762735},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2767904.5050958958},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2894545.9321233816},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2990478.2835821216},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3048038.0604511453},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3135646.6550068245},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3209781.7848525872},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3320386.016169155},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3467003.9072033134},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3311880.0149833672},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3025076.1242981991},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!387:387)","v":2963097.6853983393},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3155138.845651364},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3345358.8442724254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3560374.5747131091},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!387:387)","v":3797859.3239567918},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!387:387)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!387:387)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!387:387)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!387:387)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!387:387)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!387:387)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0}]
[null,"Less Senior Debt Repayment",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!388:388)","v":-467072.27751949546},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!388:388)","v":748294.98921979917},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!388:388)","v":933900.84083919181},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!388:388)","v":966515.57334116008},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1046143.754206765},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1135219.793907925},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1226134.9079633411},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1371658.4461016487},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1500479.4689711798},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1605005.9790744765},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1736839.4294016075},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1863707.0197737992},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!388:388)","v":2023163.2701462088},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!388:388)","v":2216428.3206696669},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!388:388)","v":2191190.2907153587},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!388:388)","v":2065810.1386166597},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!388:388)","v":2101149.8019736693},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!388:388)","v":1122737.444501868},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0}]
[null,"Less Senior Debt Interest",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!389:389)","v":450624.70265631075},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!389:389)","v":912632.5781071207},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!389:389)","v":913656.60871226992},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!389:389)","v":909436.44926516805},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!389:389)","v":872230.95939373167},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!389:389)","v":858296.32659675658},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!389:389)","v":839465.4689738946},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!389:389)","v":788450.45846803905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!389:389)","v":731220.74265726889},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!389:389)","v":669649.2899189156},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!389:389)","v":603195.38776766451},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!389:389)","v":531652.52116096718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!389:389)","v":454736.74192032474},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!389:389)","v":370888.02798952186},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!389:389)","v":280361.95927222888},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!389:389)","v":191709.35712826479},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!389:389)","v":110117.1274280762},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!389:389)","v":22735.433251162827},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0}]
[null,null,"Subtotal CF After Senior Debt",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!390:390)","v":-115790.92703682033},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!390:390)","v":564715.37289115274},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!390:390)","v":628169.53284749691},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!390:390)","v":637823.68768615182},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!390:390)","v":652247.40262416902},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!390:390)","v":677795.4809715919},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!390:390)","v":702304.12815866014},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!390:390)","v":734437.02755369386},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!390:390)","v":758778.07195367292},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!390:390)","v":773382.7914577534},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!390:390)","v":795611.83783755254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!390:390)","v":814422.24391782074},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!390:390)","v":842486.00410262146},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!390:390)","v":879687.55854412448},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!390:390)","v":840327.76499577984},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!390:390)","v":767556.62855327455},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!390:390)","v":751830.75599659339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!390:390)","v":2009665.9678983334},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!390:390)","v":3345358.8442724254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!390:390)","v":3560374.5747131091},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!390:390)","v":3797859.3239567918},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!390:390)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!390:390)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!390:390)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!390:390)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0}]
[null,"Add Withdrawals from DSRA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0}]
[null,"Less Contributions/Top Up to DSRA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0}]
[null,null,"Subtotal After DSRA",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!395:395)","v":-115790.92703682033},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!395:395)","v":564715.37289115274},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!395:395)","v":628169.53284749691},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!395:395)","v":637823.68768615182},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!395:395)","v":652247.40262416902},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!395:395)","v":677795.4809715919},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!395:395)","v":702304.12815866014},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!395:395)","v":734437.02755369386},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!395:395)","v":758778.07195367292},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!395:395)","v":773382.7914577534},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!395:395)","v":795611.83783755254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!395:395)","v":814422.24391782074},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!395:395)","v":842486.00410262146},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!395:395)","v":879687.55854412448},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!395:395)","v":840327.76499577984},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!395:395)","v":767556.62855327455},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!395:395)","v":751830.75599659339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!395:395)","v":2009665.9678983334},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!395:395)","v":3345358.8442724254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!395:395)","v":3560374.5747131091},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!395:395)","v":3797859.3239567918},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!395:395)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!395:395)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!395:395)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!395:395)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0}]
[null,"Less Cash Sweep",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0}]
[null,null,"Subtotal After Sweep"]
[null,"Less Cash Trapped",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0}]
[null,null,"Subtotal CF Available for Sub-Debt",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!398:398)","v":-115790.92703682033},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!398:398)","v":564715.37289115274},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!398:398)","v":628169.53284749691},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!398:398)","v":637823.68768615182},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!398:398)","v":652247.40262416902},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!398:398)","v":677795.4809715919},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!398:398)","v":702304.12815866014},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!398:398)","v":734437.02755369386},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!398:398)","v":758778.07195367292},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!398:398)","v":773382.7914577534},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!398:398)","v":795611.83783755254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!398:398)","v":814422.24391782074},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!398:398)","v":842486.00410262146},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!398:398)","v":879687.55854412448},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!398:398)","v":840327.76499577984},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!398:398)","v":767556.62855327455},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!398:398)","v":751830.75599659339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!398:398)","v":2009665.9678983334},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!398:398)","v":3345358.8442724254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!398:398)","v":3560374.5747131091},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!398:398)","v":3797859.3239567918},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!398:398)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!398:398)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!398:398)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!398:398)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0}]
[null,"Less Interest on the Sub-Debt",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!399:399)","v":10427.321450175114},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!399:399)","v":20854.642900350227},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!399:399)","v":15640.98217526267},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!399:399)","v":8689.434541812594},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!399:399)","v":1737.8869083625189},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0}]
[null,"Less repayment of Sub-Debt",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!400:400)","v":49653.911667500535},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!400:400)","v":99307.823335001071},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!400:400)","v":99307.823335001071},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!400:400)","v":49653.911667500535},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0}]
[null,null,"Dividends",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!403:403)","v":-126218.24848699544},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!403:403)","v":543860.72999080259},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!403:403)","v":607314.88994714664},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!403:403)","v":616969.04478580155},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!403:403)","v":631392.75972381874},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!403:403)","v":656940.83807124163},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!403:403)","v":681449.48525830987},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!403:403)","v":713582.38465334359},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!403:403)","v":737923.42905332264},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!403:403)","v":752528.14855740312},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!403:403)","v":774757.19493720226},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!403:403)","v":793567.60101747047},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!403:403)","v":821631.36120227119},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!403:403)","v":858832.91564377421},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!403:403)","v":819473.12209542957},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!403:403)","v":746701.98565292428},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!403:403)","v":730976.11309624312},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!403:403)","v":1939157.4133304826},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!403:403)","v":3230410.0387621615},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!403:403)","v":3452377.3168362947},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!403:403)","v":3746467.5253809285},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!403:403)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!403:403)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!403:403)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!403:403)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0}]
[]
[null,null,null,null,{"$f":"YEAR('Timing, Infl, Rev Assumptions'!G3)","v":2015},{"$f":"E23+1","v":2016},{"$f":"F23+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,null,{"$f":"'Debt and Cash Waterfall (SA)'!B477","v":"Equity Value"},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$23,'Debt and Cash Waterfall (SA)'!477:477)","v":8472569.2009867765},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!F23,'Debt and Cash Waterfall (SA)'!477:477)","v":48501732.137735471},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!G23,'Debt and Cash Waterfall (SA)'!477:477)","v":30269373.996876664},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!H23,'Debt and Cash Waterfall (SA)'!477:477)","v":17869527.858931825},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!I23,'Debt and Cash Waterfall (SA)'!477:477)","v":18910171.502487376},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!J23,'Debt and Cash Waterfall (SA)'!477:477)","v":21873321.275105353},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!K23,'Debt and Cash Waterfall (SA)'!477:477)","v":25022443.859636348},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!L23,'Debt and Cash Waterfall (SA)'!477:477)","v":29110637.629002832},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!M23,'Debt and Cash Waterfall (SA)'!477:477)","v":33304214.127325989},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!N23,'Debt and Cash Waterfall (SA)'!477:477)","v":34748777.124862671},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!O23,'Debt and Cash Waterfall (SA)'!477:477)","v":36210994.398486637},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!P23,'Debt and Cash Waterfall (SA)'!477:477)","v":37734060.762477644},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Q23,'Debt and Cash Waterfall (SA)'!477:477)","v":39370967.05324737},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!R23,'Debt and Cash Waterfall (SA)'!477:477)","v":41106389.427695848},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!S23,'Debt and Cash Waterfall (SA)'!477:477)","v":42967654.944207311},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!T23,'Debt and Cash Waterfall (SA)'!477:477)","v":44948812.978685662},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!U23,'Debt and Cash Waterfall (SA)'!477:477)","v":46815406.652539074},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!V23,'Debt and Cash Waterfall (SA)'!477:477)","v":48871982.361519389},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!W23,'Debt and Cash Waterfall (SA)'!477:477)","v":51478734.198621213},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!X23,'Debt and Cash Waterfall (SA)'!477:477)","v":53245638.826194465},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Y23,'Debt and Cash Waterfall (SA)'!477:477)","v":51416940.229109392},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Z23,'Debt and Cash Waterfall (SA)'!477:477)","v":49042350.285558388},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AA23,'Debt and Cash Waterfall (SA)'!477:477)","v":45977684.325594351},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AB23,'Debt and Cash Waterfall (SA)'!477:477)","v":41916247.564884558},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AC23,'Debt and Cash Waterfall (SA)'!477:477)","v":36091106.911063313},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AD23,'Debt and Cash Waterfall (SA)'!477:477)","v":28931446.679509286},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AE23,'Debt and Cash Waterfall (SA)'!477:477)","v":19823011.705564559},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AF23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AG23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AH23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AI23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AJ23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"'Debt and Cash Waterfall (SA)'!B478","v":"Project Value"},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!E23,'Debt and Cash Waterfall (SA)'!478:478)","v":-23796304.946364917},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!F23,'Debt and Cash Waterfall (SA)'!478:478)","v":62494935.797763556},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!G23,'Debt and Cash Waterfall (SA)'!478:478)","v":118306965.29397526},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!H23,'Debt and Cash Waterfall (SA)'!478:478)","v":53015128.877526},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!I23,'Debt and Cash Waterfall (SA)'!478:478)","v":53795500.20668868},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!J23,'Debt and Cash Waterfall (SA)'!478:478)","v":58809984.776116222},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!K23,'Debt and Cash Waterfall (SA)'!478:478)","v":63648221.625459433},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!L23,'Debt and Cash Waterfall (SA)'!478:478)","v":69273855.700994074},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!M23,'Debt and Cash Waterfall (SA)'!478:478)","v":74390619.449275941},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!N23,'Debt and Cash Waterfall (SA)'!478:478)","v":73728659.333744794},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!O23,'Debt and Cash Waterfall (SA)'!478:478)","v":72722030.324732363},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!P23,'Debt and Cash Waterfall (SA)'!478:478)","v":71506601.965014473},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Q23,'Debt and Cash Waterfall (SA)'!478:478)","v":70043465.109868109},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!R23,'Debt and Cash Waterfall (SA)'!478:478)","v":68681544.22694844},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!S23,'Debt and Cash Waterfall (SA)'!478:478)","v":67540590.281535029},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!T23,'Debt and Cash Waterfall (SA)'!478:478)","v":66092742.945760131},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!U23,'Debt and Cash Waterfall (SA)'!478:478)","v":64268900.054543883},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!V23,'Debt and Cash Waterfall (SA)'!478:478)","v":62076129.152336285},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!W23,'Debt and Cash Waterfall (SA)'!478:478)","v":60305851.162705526},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!X23,'Debt and Cash Waterfall (SA)'!478:478)","v":58206861.956588201},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Y23,'Debt and Cash Waterfall (SA)'!478:478)","v":55562621.755002126},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Z23,'Debt and Cash Waterfall (SA)'!478:478)","v":52310090.776271924},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AA23,'Debt and Cash Waterfall (SA)'!478:478)","v":48374773.679155305},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AB23,'Debt and Cash Waterfall (SA)'!478:478)","v":43619687.526153058},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AC23,'Debt and Cash Waterfall (SA)'!478:478)","v":37206697.694001183},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AD23,'Debt and Cash Waterfall (SA)'!478:478)","v":29546027.618170217},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AE23,'Debt and Cash Waterfall (SA)'!478:478)","v":20062472.086881518},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AF23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AG23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AH23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AI23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AJ23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,{"$f":"E23","v":2015},{"$f":"F23","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,null,"Project Cash Flow",{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$23,'Debt and Cash Waterfall (SA)'!75:75)","v":-4398773.2149999999},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$23,'Debt and Cash Waterfall (SA)'!75:75)","v":-23854285.525074501},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$23,'Debt and Cash Waterfall (SA)'!75:75)","v":1264859.6881744945},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2225642.9402180729},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2475726.9823989589},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2513775.71029248},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2570622.1162246657},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2671311.6014762735},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2767904.5050958958},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2894545.9321233816},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2990478.2835821216},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3048038.0604511453},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3065447.7104254286},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2807662.4323919266},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2903890.7270731144},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3032072.0567717263},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3157465.8271261044},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2998505.6242946223},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$23,'Debt and Cash Waterfall (SA)'!75:75)","v":2946726.2141072857},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3149690.0861324249},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3343403.7215005178},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3559288.3953953823},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$23,'Debt and Cash Waterfall (SA)'!75:75)","v":3797642.0880932463},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$23,'Debt and Cash Waterfall (SA)'!75:75)","v":4297222.8315859959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$23,'Debt and Cash Waterfall (SA)'!75:75)","v":4843796.5144424122},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$23,'Debt and Cash Waterfall (SA)'!75:75)","v":5277974.708797371},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$23,'Debt and Cash Waterfall (SA)'!75:75)","v":5861908.8195203748},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$23,'Debt and Cash Waterfall (SA)'!75:75)","v":5688200.4635877218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$23,'Debt and Cash Waterfall (SA)'!75:75)","v":394196.70634200203},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0}]

{"sheet":"Value and Re-finance","index":11,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Model Test",null,null,{"$f":"Dashboard!I1","v":"        Computed DSCR Test   "}]
[]
[null,"No-Project Sale",null,null,null,null,"Re-Financing Analysis"]
[null,null,null,null,null,null,null,"Re-Financing Turned On"]
[null,null,"Pre-Tax IRR",{"$f":"Dashboard!J4","v":9.2488911747932459E-2},null,null,null,"Date of Re-financing",{"$f":"'Finance and Value Assumptions'!$F$91","v":"2019-06-01"}]
[null,null,"Post-Tax IRR",{"$f":"Dashboard!J8","v":8.6791577935218814E-2},null,null,null,"DSCR to Size Re-financing",{"$f":"'Finance and Value Assumptions'!$F$92","v":1.29}]
[null,null,"Equity IRR",{"$f":"Dashboard!J11","v":0.20842720866203313},null,null,null,"Amount of Re-financing",{"$f":"'Debt and Cash Waterfall (SA)'!F236","v":0}]
[null,null,null,null,null,null,null,"Tail of Re-financing",{"$f":"'Finance and Value Assumptions'!$F$93","v":3}]
[null,"With Sale",null,null,null,null,null,"Tenor of Re-financing",{"$f":"'Finance and Value Assumptions'!F97","v":23}]
[null,null,"Sale Date",{"$f":"'Finance and Value Assumptions'!F87","v":"2024-06-01"},null,null,null,"Re-financing Interest Rate",{"$f":"'Finance and Value Assumptions'!F94","v":4.1000000000000002E-2}]
[null,null,"Post-Tax IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E465","v":9.8312848806381248E-2}]
[null,null,"Equity IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E459","v":0.30331158041954043},null,null,"Sources and Uses"]
[null,null,null,null,null,null,null,"New Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K236:DU236)","v":0}]
[null,"Discount Rate Evolution",null,"Equity","Project"]
[null,null,"Pre-construction",{"$f":"'Finance and Value Assumptions'!G79","v":0.17},{"$f":"'Finance and Value Assumptions'!H79","v":0.14000000000000001},null,null,"Retirement of Existing Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K239:DU239)","v":0}]
[null,null,"Post-Construction",{"$f":"'Finance and Value Assumptions'!G80","v":0.13},{"$f":"'Finance and Value Assumptions'!H80","v":0.11},null,null,"Fees on New Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K240:DU240)","v":0}]
[null,null,"Initial Operations (Yrs 1 -3)",{"$f":"'Finance and Value Assumptions'!G81","v":0.11},{"$f":"'Finance and Value Assumptions'!H81","v":0.09},null,null,"Breakage Fee",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K241:DU241)","v":0}]
[null,null,"Initial Operations Mature",{"$f":"'Finance and Value Assumptions'!G82","v":0.09},{"$f":"'Finance and Value Assumptions'!H82","v":6.9999999999999993E-2},null,null,"Super Dividends",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K242:DU242)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Sub Debt",{"$f":"'Finance and Value Assumptions'!F43","v":0.01}]
[null,null,null,null,null,null,null,null,"Interest",{"$f":"'Finance and Value Assumptions'!F50","v":7.0000000000000007E-2}]

{"sheet":"Integrity","index":12,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Item",null,"Switch","Description"]
[]
[null,"Balance sheet check",null,{"$f":"'Debt and Cash Waterfall (SA)'!I511","v":true},{"$f":"IF(D4,\"\",B4)","v":""}]
[null,"Funding sheet check",null,{"$f":"'Debt and Cash Waterfall (SA)'!I221","v":true},{"$f":"IF(D5,\"\",B5)","v":""}]
[null,"DSRA fully funded",null,true,""]
[null,"MRA fully funded",null,true,""]
[null,"Senior Debt Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!I252","v":true},""]
[null,"Debt Funding",null,{"$f":"'Debt and Cash Waterfall (SA)'!I205","v":true},""]
[null,"Debt Adders Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!O130","v":true},""]
[null,"Computed DSCR Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!J257","v":false},"Computed DSCR Test"]
[null,"VAT Refunds Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!I21","v":true},""]
[]
[null,"Debt Repayment Test",null,true,""]
[null,"Agregate Model Test",null,{"$f":"AND(D4:D14)","v":false},{"$f":"IF(D15,\"Model OK\",Addtext(E4:E14))","v":"        Computed DSCR Test   "}]

{"sheet":"Time SA","index":13,"n_rows":16,"n_cols":67,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Year",null,null,null,null,null,null,{"$f":"'Timing, Infl, Rev Assumptions'!G3","v":"2015-01-01"},{"$f":"H2+1","v":"2015-07-01"},"2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01",{"$f":"AN2+1","v":"2031-07-01"},"2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01"]
["Last day of Period",null,null,null,null,null,null,{"$f":"EDATE(H1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2015-06-30"},{"$f":"EDATE(I1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2015-12-31"},{"$f":"EDATE(J1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2016-06-30"},{"$f":"EDATE(K1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2016-12-31"},{"$f":"EDATE(L1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2017-06-30"},{"$f":"EDATE(M1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2017-12-31"},{"$f":"EDATE(N1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2018-06-30"},{"$f":"EDATE(O1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2018-12-31"},{"$f":"EDATE(P1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2019-06-30"},{"$f":"EDATE(Q1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2019-12-31"},{"$f":"EDATE(R1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2020-06-30"},{"$f":"EDATE(S1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2020-12-31"},{"$f":"EDATE(T1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2021-06-30"},{"$f":"EDATE(U1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2021-12-31"},{"$f":"EDATE(V1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2022-06-30"},{"$f":"EDATE(W1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2022-12-31"},{"$f":"EDATE(X1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2023-06-30"},{"$f":"EDATE(Y1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2023-12-31"},{"$f":"EDATE(Z1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2024-06-30"},{"$f":"EDATE(AA1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2024-12-31"},{"$f":"EDATE(AB1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2025-06-30"},{"$f":"EDATE(AC1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2025-12-31"},{"$f":"EDATE(AD1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2026-06-30"},{"$f":"EDATE(AE1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2026-12-31"},{"$f":"EDATE(AF1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2027-06-30"},{"$f":"EDATE(AG1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2027-12-31"},{"$f":"EDATE(AH1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2028-06-30"},{"$f":"EDATE(AI1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2028-12-31"},{"$f":"EDATE(AJ1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2029-06-30"},{"$f":"EDATE(AK1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2029-12-31"},{"$f":"EDATE(AL1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2030-06-30"},{"$f":"EDATE(AM1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2030-12-31"},{"$f":"EDATE(AN1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2031-06-30"},{"$f":"EDATE(AO1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2031-12-31"},{"$f":"EDATE(AP1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2032-06-30"},{"$f":"EDATE(AQ1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2032-12-31"},{"$f":"EDATE(AR1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2033-06-30"},{"$f":"EDATE(AS1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2033-12-31"},{"$f":"EDATE(AT1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2034-06-30"},{"$f":"EDATE(AU1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2034-12-31"},{"$f":"EDATE(AV1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2035-06-30"},{"$f":"EDATE(AW1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2035-12-31"},{"$f":"EDATE(AX1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2036-06-30"},{"$f":"EDATE(AY1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2036-12-31"},{"$f":"EDATE(AZ1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2037-06-30"},{"$f":"EDATE(BA1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2037-12-31"},{"$f":"EDATE(BB1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2038-06-30"},{"$f":"EDATE(BC1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2038-12-31"},{"$f":"EDATE(BD1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2039-06-30"},{"$f":"EDATE(BE1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2039-12-31"},{"$f":"EDATE(BF1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2040-06-30"},{"$f":"EDATE(BG1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2040-12-31"},{"$f":"EDATE(BH1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2041-06-30"},{"$f":"EDATE(BI1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2041-12-31"},{"$f":"EDATE(BJ1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2042-06-30"},{"$f":"EDATE(BK1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2042-12-31"},{"$f":"EDATE(BL1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2043-06-30"},{"$f":"EDATE(BM1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2043-12-31"},{"$f":"EDATE(BN1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2044-06-30"},{"$f":"EDATE(BO1,'Timing, Infl, Rev Assumptions'!$G$11)-1","v":"2044-12-31"}]
["Semi annual period",null,null,null,null,null,null,0.5,1,{"$f":"I3+0.5","v":1.5},2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12,12.5,13,13.5,14,14.5,15,15.5,16,16.5,17,{"$f":"AO3+0.5","v":17.5},18,18.5,19,19.5,20,20.5,21,21.5,22,22.5,23,23.5,24,24.5,25,25.5,26,26.5,27,27.5,28,28.5,29,29.5,30]
["Period",null,null,null,null,null,null,{"$f":"G4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM4+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
["Total Drawdown trigger",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(H$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!H$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(H$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!H$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(I$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(I$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!I$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(I$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!I$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":1},{"$f":"IF(AND(J$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(J$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!J$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(J$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!J$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":1},{"$f":"IF(AND(K$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(K$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!K$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(K$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!K$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":1},{"$f":"IF(AND(L$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(L$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!L$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(L$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!L$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":1},{"$f":"IF(AND(M$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(M$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!M$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(M$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!M$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(N$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(N$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!N$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(N$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!N$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(O$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(O$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!O$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(O$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!O$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(P$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(P$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!P$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(P$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!P$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(Q$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(Q$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Q$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(Q$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Q$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(R$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(R$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!R$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(R$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!R$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(S$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(S$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!S$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(S$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!S$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(T$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(T$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!T$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(T$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!T$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(U$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(U$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!U$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(U$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!U$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(V$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(V$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!V$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(V$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!V$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(W$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(W$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!W$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(W$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!W$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(X$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(X$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!X$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(X$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!X$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(Y$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(Y$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Y$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(Y$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Y$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(Z$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(Z$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!Z$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(Z$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!Z$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AA$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AA$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AA$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AA$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AB$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AB$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AB$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AB$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AC$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AC$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AC$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AC$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AD$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AD$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AD$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AD$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AE$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AE$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AE$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AE$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AF$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AF$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AF$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AF$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AG$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AG$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AG$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AG$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AH$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AH$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AH$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AH$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AI$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AI$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AI$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AI$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AJ$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AJ$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AJ$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AJ$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AK$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AK$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AK$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AK$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AL$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AL$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AL$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AL$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AM$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AM$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AM$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AM$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AN$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AN$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AN$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AN$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AO$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AO$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AO$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AO$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AP$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AP$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AP$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AP$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AP$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AQ$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AQ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AQ$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AQ$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AQ$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AR$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AR$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AR$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AR$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AR$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AS$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AS$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AS$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AS$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AS$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AT$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AT$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AT$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AT$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AT$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AU$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AU$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AU$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AU$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AU$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AV$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AV$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AV$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AV$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AW$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AW$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AW$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AW$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AX$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AX$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AX$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AX$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AY$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AY$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AY$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AY$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(AZ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!AZ$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(AZ$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!AZ$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BA$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BA$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BA$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BA$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BB$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BB$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BB$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BB$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BC$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BC$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BC$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BC$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BD$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BD$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BD$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BD$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BE$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BE$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BE$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BE$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BF$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BF$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BF$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BF$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BG$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BG$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BG$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BG$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BH$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BH$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BH$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BH$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BI$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BI$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BI$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BI$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BJ$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BJ$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BJ$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BJ$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BK$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BK$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BK$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BK$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BL$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BL$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BL$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BL$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BM$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BM$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BM$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BM$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BN$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BN$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BN$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BN$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$4),1,IF(AND(BO$1<'Timing, Infl, Rev Assumptions'!$G$6,'Time SA'!BO$2>'Timing, Infl, Rev Assumptions'!$G$6),1,IF(AND(BO$1>='Timing, Infl, Rev Assumptions'!$G$4,'Time SA'!BO$2<='Timing, Infl, Rev Assumptions'!$G$6),1,0)))","v":0}]
[]
[]
[]
["MRA"]
["MRA build up trigger",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Finance and Value Assumptions'!$F$66,'Time SA'!H$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!H$1)*2,IF(AND(H$1<'Finance and Value Assumptions'!$F$67,'Time SA'!H$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Finance and Value Assumptions'!$F$66,'Time SA'!H$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(I$1<'Finance and Value Assumptions'!$F$66,'Time SA'!I$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!I$1)*2,IF(AND(I$1<'Finance and Value Assumptions'!$F$67,'Time SA'!I$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Finance and Value Assumptions'!$F$66,'Time SA'!I$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(J$1<'Finance and Value Assumptions'!$F$66,'Time SA'!J$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!J$1)*2,IF(AND(J$1<'Finance and Value Assumptions'!$F$67,'Time SA'!J$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Finance and Value Assumptions'!$F$66,'Time SA'!J$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(K$1<'Finance and Value Assumptions'!$F$66,'Time SA'!K$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!K$1)*2,IF(AND(K$1<'Finance and Value Assumptions'!$F$67,'Time SA'!K$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Finance and Value Assumptions'!$F$66,'Time SA'!K$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(L$1<'Finance and Value Assumptions'!$F$66,'Time SA'!L$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!L$1)*2,IF(AND(L$1<'Finance and Value Assumptions'!$F$67,'Time SA'!L$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Finance and Value Assumptions'!$F$66,'Time SA'!L$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0.16666666666666663},{"$f":"IF(AND(M$1<'Finance and Value Assumptions'!$F$66,'Time SA'!M$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!M$1)*2,IF(AND(M$1<'Finance and Value Assumptions'!$F$67,'Time SA'!M$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Finance and Value Assumptions'!$F$66,'Time SA'!M$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(N$1<'Finance and Value Assumptions'!$F$66,'Time SA'!N$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!N$1)*2,IF(AND(N$1<'Finance and Value Assumptions'!$F$67,'Time SA'!N$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Finance and Value Assumptions'!$F$66,'Time SA'!N$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(O$1<'Finance and Value Assumptions'!$F$66,'Time SA'!O$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!O$1)*2,IF(AND(O$1<'Finance and Value Assumptions'!$F$67,'Time SA'!O$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Finance and Value Assumptions'!$F$66,'Time SA'!O$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(P$1<'Finance and Value Assumptions'!$F$66,'Time SA'!P$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!P$1)*2,IF(AND(P$1<'Finance and Value Assumptions'!$F$67,'Time SA'!P$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Finance and Value Assumptions'!$F$66,'Time SA'!P$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0.83333333333333337},{"$f":"IF(AND(Q$1<'Finance and Value Assumptions'!$F$66,'Time SA'!Q$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!Q$1)*2,IF(AND(Q$1<'Finance and Value Assumptions'!$F$67,'Time SA'!Q$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Finance and Value Assumptions'!$F$66,'Time SA'!Q$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(R$1<'Finance and Value Assumptions'!$F$66,'Time SA'!R$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!R$1)*2,IF(AND(R$1<'Finance and Value Assumptions'!$F$67,'Time SA'!R$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Finance and Value Assumptions'!$F$66,'Time SA'!R$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(S$1<'Finance and Value Assumptions'!$F$66,'Time SA'!S$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!S$1)*2,IF(AND(S$1<'Finance and Value Assumptions'!$F$67,'Time SA'!S$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Finance and Value Assumptions'!$F$66,'Time SA'!S$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(T$1<'Finance and Value Assumptions'!$F$66,'Time SA'!T$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!T$1)*2,IF(AND(T$1<'Finance and Value Assumptions'!$F$67,'Time SA'!T$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Finance and Value Assumptions'!$F$66,'Time SA'!T$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(U$1<'Finance and Value Assumptions'!$F$66,'Time SA'!U$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!U$1)*2,IF(AND(U$1<'Finance and Value Assumptions'!$F$67,'Time SA'!U$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Finance and Value Assumptions'!$F$66,'Time SA'!U$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(V$1<'Finance and Value Assumptions'!$F$66,'Time SA'!V$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!V$1)*2,IF(AND(V$1<'Finance and Value Assumptions'!$F$67,'Time SA'!V$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Finance and Value Assumptions'!$F$66,'Time SA'!V$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(W$1<'Finance and Value Assumptions'!$F$66,'Time SA'!W$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!W$1)*2,IF(AND(W$1<'Finance and Value Assumptions'!$F$67,'Time SA'!W$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Finance and Value Assumptions'!$F$66,'Time SA'!W$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(X$1<'Finance and Value Assumptions'!$F$66,'Time SA'!X$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!X$1)*2,IF(AND(X$1<'Finance and Value Assumptions'!$F$67,'Time SA'!X$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Finance and Value Assumptions'!$F$66,'Time SA'!X$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(Y$1<'Finance and Value Assumptions'!$F$66,'Time SA'!Y$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!Y$1)*2,IF(AND(Y$1<'Finance and Value Assumptions'!$F$67,'Time SA'!Y$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Finance and Value Assumptions'!$F$66,'Time SA'!Y$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(Z$1<'Finance and Value Assumptions'!$F$66,'Time SA'!Z$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!Z$1)*2,IF(AND(Z$1<'Finance and Value Assumptions'!$F$67,'Time SA'!Z$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Finance and Value Assumptions'!$F$66,'Time SA'!Z$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AA$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AA$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AA$1)*2,IF(AND(AA$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AA$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AA$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AB$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AB$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AB$1)*2,IF(AND(AB$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AB$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AB$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AC$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AC$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AC$1)*2,IF(AND(AC$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AC$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AC$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AD$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AD$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AD$1)*2,IF(AND(AD$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AD$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AD$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AE$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AE$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AE$1)*2,IF(AND(AE$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AE$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AE$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AF$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AF$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AF$1)*2,IF(AND(AF$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AF$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AF$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AG$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AG$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AG$1)*2,IF(AND(AG$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AG$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AG$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AH$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AH$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AH$1)*2,IF(AND(AH$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AH$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AH$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AI$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AI$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AI$1)*2,IF(AND(AI$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AI$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AI$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AJ$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AJ$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AJ$1)*2,IF(AND(AJ$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AJ$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AJ$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AK$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AK$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AK$1)*2,IF(AND(AK$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AK$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AK$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AL$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AL$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AL$1)*2,IF(AND(AL$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AL$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AL$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AM$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AM$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AM$1)*2,IF(AND(AM$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AM$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AM$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AN$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AN$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AN$1)*2,IF(AND(AN$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AN$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AN$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AO$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AO$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AO$1)*2,IF(AND(AO$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AO$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AO$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AP$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AP$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AP$1)*2,IF(AND(AP$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AP$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AP$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AQ$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AQ$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AQ$1)*2,IF(AND(AQ$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AQ$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AQ$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AR$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AR$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AR$1)*2,IF(AND(AR$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AR$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AR$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AS$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AS$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AS$1)*2,IF(AND(AS$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AS$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AS$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AT$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AT$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AT$1)*2,IF(AND(AT$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AT$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AT$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AU$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AU$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AU$1)*2,IF(AND(AU$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AU$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AU$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AV$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AV$1)*2,IF(AND(AV$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AV$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AV$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AW$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AW$1)*2,IF(AND(AW$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AW$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AW$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AX$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AX$1)*2,IF(AND(AX$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AX$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AX$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AY$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AY$1)*2,IF(AND(AY$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AY$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AY$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Finance and Value Assumptions'!$F$66,'Time SA'!AZ$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!AZ$1)*2,IF(AND(AZ$1<'Finance and Value Assumptions'!$F$67,'Time SA'!AZ$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Finance and Value Assumptions'!$F$66,'Time SA'!AZ$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BA$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BA$1)*2,IF(AND(BA$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BA$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BA$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BB$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BB$1)*2,IF(AND(BB$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BB$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BB$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BC$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BC$1)*2,IF(AND(BC$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BC$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BC$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BD$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BD$1)*2,IF(AND(BD$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BD$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BD$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BE$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BE$1)*2,IF(AND(BE$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BE$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BE$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BF$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BF$1)*2,IF(AND(BF$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BF$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BF$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BG$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BG$1)*2,IF(AND(BG$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BG$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BG$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BH$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BH$1)*2,IF(AND(BH$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BH$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BH$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BI$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BI$1)*2,IF(AND(BI$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BI$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BI$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BJ$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BJ$1)*2,IF(AND(BJ$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BJ$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BJ$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BK$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BK$1)*2,IF(AND(BK$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BK$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BK$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BL$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BL$1)*2,IF(AND(BL$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BL$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BL$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BM$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BM$1)*2,IF(AND(BM$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BM$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BM$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BN$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BN$1)*2,IF(AND(BN$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BN$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BN$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Finance and Value Assumptions'!$F$66,'Time SA'!BO$2>'Finance and Value Assumptions'!$F$66),1-YEARFRAC('Finance and Value Assumptions'!$F$66,'Time SA'!BO$1)*2,IF(AND(BO$1<'Finance and Value Assumptions'!$F$67,'Time SA'!BO$2>'Finance and Value Assumptions'!$F$67),1-YEARFRAC('Finance and Value Assumptions'!$F$67,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Finance and Value Assumptions'!$F$66,'Time SA'!BO$2<='Finance and Value Assumptions'!$F$67),1,0)))","v":0}]
["Number of increases in MRA balance",null,null,null,null,null,null,{"$f":"(H11>0)*(H11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(I11>0)*(I11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(J11>0)*(J11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(K11>0)*(K11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(L11>0)*(L11/'Finance and Value Assumptions'!$F$63)","v":0.16666666666666663},{"$f":"(M11>0)*(M11/'Finance and Value Assumptions'!$F$63)","v":1},{"$f":"(N11>0)*(N11/'Finance and Value Assumptions'!$F$63)","v":1},{"$f":"(O11>0)*(O11/'Finance and Value Assumptions'!$F$63)","v":1},{"$f":"(P11>0)*(P11/'Finance and Value Assumptions'!$F$63)","v":0.83333333333333337},{"$f":"(Q11>0)*(Q11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(R11>0)*(R11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(S11>0)*(S11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(T11>0)*(T11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(U11>0)*(U11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(V11>0)*(V11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(W11>0)*(W11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(X11>0)*(X11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(Y11>0)*(Y11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(Z11>0)*(Z11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AA11>0)*(AA11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AB11>0)*(AB11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AC11>0)*(AC11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AD11>0)*(AD11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AE11>0)*(AE11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AF11>0)*(AF11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AG11>0)*(AG11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AH11>0)*(AH11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AI11>0)*(AI11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AJ11>0)*(AJ11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AK11>0)*(AK11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AL11>0)*(AL11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AM11>0)*(AM11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AN11>0)*(AN11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AO11>0)*(AO11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AP11>0)*(AP11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AQ11>0)*(AQ11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AR11>0)*(AR11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AS11>0)*(AS11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AT11>0)*(AT11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AU11>0)*(AU11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AV11>0)*(AV11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AW11>0)*(AW11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AX11>0)*(AX11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AY11>0)*(AY11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(AZ11>0)*(AZ11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BA11>0)*(BA11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BB11>0)*(BB11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BC11>0)*(BC11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BD11>0)*(BD11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BE11>0)*(BE11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BF11>0)*(BF11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BG11>0)*(BG11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BH11>0)*(BH11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BI11>0)*(BI11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BJ11>0)*(BJ11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BK11>0)*(BK11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BL11>0)*(BL11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BM11>0)*(BM11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BN11>0)*(BN11/'Finance and Value Assumptions'!$F$63)","v":0},{"$f":"(BO11>0)*(BO11/'Finance and Value Assumptions'!$F$63)","v":0}]
["Additional % required in period",null,null,null,null,null,null,{"$f":"H12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"I12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"J12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"K12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"L12*'Finance and Value Assumptions'!$F$65","v":4.1666666666666657E-2},{"$f":"M12*'Finance and Value Assumptions'!$F$65","v":0.25},{"$f":"N12*'Finance and Value Assumptions'!$F$65","v":0.25},{"$f":"O12*'Finance and Value Assumptions'!$F$65","v":0.25},{"$f":"P12*'Finance and Value Assumptions'!$F$65","v":0.20833333333333334},{"$f":"Q12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"R12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"S12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"T12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"U12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"V12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"W12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"X12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"Y12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"Z12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AA12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AB12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AC12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AD12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AE12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AF12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AG12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AH12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AI12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AJ12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AK12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AL12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AM12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AN12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AO12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AP12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AQ12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AR12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AS12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AT12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AU12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AV12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AW12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AX12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AY12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"AZ12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BA12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BB12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BC12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BD12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BE12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BF12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BG12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BH12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BI12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BJ12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BK12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BL12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BM12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BN12*'Finance and Value Assumptions'!$F$65","v":0},{"$f":"BO12*'Finance and Value Assumptions'!$F$65","v":0}]
["Accumulated balance",null,null,null,null,null,null,{"$f":"G14+H13","v":0},0,0,0,4.1666666666666657E-2,0.29166666666666663,0.54166666666666663,0.79166666666666663,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AM14+AN13","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["MRA account post build up",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Finance and Value Assumptions'!$F$68,'Time SA'!H$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!H$1)*2,IF(AND(H$1<'Finance and Value Assumptions'!$F$69,'Time SA'!H$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Finance and Value Assumptions'!$F$68,'Time SA'!H$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(I$1<'Finance and Value Assumptions'!$F$68,'Time SA'!I$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!I$1)*2,IF(AND(I$1<'Finance and Value Assumptions'!$F$69,'Time SA'!I$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Finance and Value Assumptions'!$F$68,'Time SA'!I$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(J$1<'Finance and Value Assumptions'!$F$68,'Time SA'!J$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!J$1)*2,IF(AND(J$1<'Finance and Value Assumptions'!$F$69,'Time SA'!J$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Finance and Value Assumptions'!$F$68,'Time SA'!J$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(K$1<'Finance and Value Assumptions'!$F$68,'Time SA'!K$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!K$1)*2,IF(AND(K$1<'Finance and Value Assumptions'!$F$69,'Time SA'!K$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Finance and Value Assumptions'!$F$68,'Time SA'!K$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(L$1<'Finance and Value Assumptions'!$F$68,'Time SA'!L$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!L$1)*2,IF(AND(L$1<'Finance and Value Assumptions'!$F$69,'Time SA'!L$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Finance and Value Assumptions'!$F$68,'Time SA'!L$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(M$1<'Finance and Value Assumptions'!$F$68,'Time SA'!M$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!M$1)*2,IF(AND(M$1<'Finance and Value Assumptions'!$F$69,'Time SA'!M$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Finance and Value Assumptions'!$F$68,'Time SA'!M$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(N$1<'Finance and Value Assumptions'!$F$68,'Time SA'!N$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!N$1)*2,IF(AND(N$1<'Finance and Value Assumptions'!$F$69,'Time SA'!N$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Finance and Value Assumptions'!$F$68,'Time SA'!N$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(O$1<'Finance and Value Assumptions'!$F$68,'Time SA'!O$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!O$1)*2,IF(AND(O$1<'Finance and Value Assumptions'!$F$69,'Time SA'!O$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Finance and Value Assumptions'!$F$68,'Time SA'!O$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(P$1<'Finance and Value Assumptions'!$F$68,'Time SA'!P$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!P$1)*2,IF(AND(P$1<'Finance and Value Assumptions'!$F$69,'Time SA'!P$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Finance and Value Assumptions'!$F$68,'Time SA'!P$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(Q$1<'Finance and Value Assumptions'!$F$68,'Time SA'!Q$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!Q$1)*2,IF(AND(Q$1<'Finance and Value Assumptions'!$F$69,'Time SA'!Q$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Finance and Value Assumptions'!$F$68,'Time SA'!Q$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0.66666666666666674},{"$f":"IF(AND(R$1<'Finance and Value Assumptions'!$F$68,'Time SA'!R$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!R$1)*2,IF(AND(R$1<'Finance and Value Assumptions'!$F$69,'Time SA'!R$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Finance and Value Assumptions'!$F$68,'Time SA'!R$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(S$1<'Finance and Value Assumptions'!$F$68,'Time SA'!S$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!S$1)*2,IF(AND(S$1<'Finance and Value Assumptions'!$F$69,'Time SA'!S$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Finance and Value Assumptions'!$F$68,'Time SA'!S$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(T$1<'Finance and Value Assumptions'!$F$68,'Time SA'!T$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!T$1)*2,IF(AND(T$1<'Finance and Value Assumptions'!$F$69,'Time SA'!T$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Finance and Value Assumptions'!$F$68,'Time SA'!T$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(U$1<'Finance and Value Assumptions'!$F$68,'Time SA'!U$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!U$1)*2,IF(AND(U$1<'Finance and Value Assumptions'!$F$69,'Time SA'!U$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Finance and Value Assumptions'!$F$68,'Time SA'!U$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(V$1<'Finance and Value Assumptions'!$F$68,'Time SA'!V$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!V$1)*2,IF(AND(V$1<'Finance and Value Assumptions'!$F$69,'Time SA'!V$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Finance and Value Assumptions'!$F$68,'Time SA'!V$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(W$1<'Finance and Value Assumptions'!$F$68,'Time SA'!W$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!W$1)*2,IF(AND(W$1<'Finance and Value Assumptions'!$F$69,'Time SA'!W$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Finance and Value Assumptions'!$F$68,'Time SA'!W$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(X$1<'Finance and Value Assumptions'!$F$68,'Time SA'!X$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!X$1)*2,IF(AND(X$1<'Finance and Value Assumptions'!$F$69,'Time SA'!X$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Finance and Value Assumptions'!$F$68,'Time SA'!X$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(Y$1<'Finance and Value Assumptions'!$F$68,'Time SA'!Y$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!Y$1)*2,IF(AND(Y$1<'Finance and Value Assumptions'!$F$69,'Time SA'!Y$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Finance and Value Assumptions'!$F$68,'Time SA'!Y$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(Z$1<'Finance and Value Assumptions'!$F$68,'Time SA'!Z$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!Z$1)*2,IF(AND(Z$1<'Finance and Value Assumptions'!$F$69,'Time SA'!Z$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Finance and Value Assumptions'!$F$68,'Time SA'!Z$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AA$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AA$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AA$1)*2,IF(AND(AA$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AA$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AA$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AB$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AB$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AB$1)*2,IF(AND(AB$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AB$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AB$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AC$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AC$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AC$1)*2,IF(AND(AC$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AC$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AC$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AD$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AD$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AD$1)*2,IF(AND(AD$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AD$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AD$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AE$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AE$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AE$1)*2,IF(AND(AE$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AE$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AE$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AF$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AF$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AF$1)*2,IF(AND(AF$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AF$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AF$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AG$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AG$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AG$1)*2,IF(AND(AG$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AG$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AG$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AH$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AH$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AH$1)*2,IF(AND(AH$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AH$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AH$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AI$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AI$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AI$1)*2,IF(AND(AI$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AI$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AI$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AJ$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AJ$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AJ$1)*2,IF(AND(AJ$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AJ$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AJ$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AK$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AK$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AK$1)*2,IF(AND(AK$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AK$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AK$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AL$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AL$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AL$1)*2,IF(AND(AL$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AL$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AL$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AM$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AM$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AM$1)*2,IF(AND(AM$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AM$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AM$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AN$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AN$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AN$1)*2,IF(AND(AN$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AN$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AN$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AO$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AO$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AO$1)*2,IF(AND(AO$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AO$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AO$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AP$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AP$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AP$1)*2,IF(AND(AP$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AP$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AP$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AQ$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AQ$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AQ$1)*2,IF(AND(AQ$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AQ$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AQ$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AR$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AR$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AR$1)*2,IF(AND(AR$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AR$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AR$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AS$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AS$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AS$1)*2,IF(AND(AS$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AS$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AS$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AT$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AT$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AT$1)*2,IF(AND(AT$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AT$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AT$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0.83888888888888891},{"$f":"IF(AND(AU$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AU$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AU$1)*2,IF(AND(AU$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AU$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AU$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AV$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AV$1)*2,IF(AND(AV$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AV$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AV$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AW$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AW$1)*2,IF(AND(AW$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AW$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AW$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AX$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AX$1)*2,IF(AND(AX$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AX$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AX$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AY$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AY$1)*2,IF(AND(AY$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AY$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AY$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Finance and Value Assumptions'!$F$68,'Time SA'!AZ$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!AZ$1)*2,IF(AND(AZ$1<'Finance and Value Assumptions'!$F$69,'Time SA'!AZ$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Finance and Value Assumptions'!$F$68,'Time SA'!AZ$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BA$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BA$1)*2,IF(AND(BA$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BA$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BA$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BB$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BB$1)*2,IF(AND(BB$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BB$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BB$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BC$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BC$1)*2,IF(AND(BC$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BC$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BC$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BD$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BD$1)*2,IF(AND(BD$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BD$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BD$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BE$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BE$1)*2,IF(AND(BE$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BE$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BE$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BF$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BF$1)*2,IF(AND(BF$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BF$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BF$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BG$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BG$1)*2,IF(AND(BG$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BG$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BG$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BH$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BH$1)*2,IF(AND(BH$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BH$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BH$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BI$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BI$1)*2,IF(AND(BI$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BI$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BI$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BJ$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BJ$1)*2,IF(AND(BJ$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BJ$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BJ$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BK$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BK$1)*2,IF(AND(BK$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BK$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BK$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BL$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BL$1)*2,IF(AND(BL$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BL$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BL$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BM$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BM$1)*2,IF(AND(BM$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BM$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BM$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BN$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BN$1)*2,IF(AND(BN$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BN$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BN$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Finance and Value Assumptions'!$F$68,'Time SA'!BO$2>'Finance and Value Assumptions'!$F$68),1-YEARFRAC('Finance and Value Assumptions'!$F$68,'Time SA'!BO$1)*2,IF(AND(BO$1<'Finance and Value Assumptions'!$F$69,'Time SA'!BO$2>'Finance and Value Assumptions'!$F$69),1-YEARFRAC('Finance and Value Assumptions'!$F$69,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Finance and Value Assumptions'!$F$68,'Time SA'!BO$2<='Finance and Value Assumptions'!$F$69),1,0)))","v":0}]