{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Introduction","Summary","Assumptions","Operations","Project Finance","Annual","Chart2","Sensitivity","Project IRR Matrix"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart2","index":6,"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":"Introduction","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Fixing Badly Structured Model"]
[null,null,"It is Easier than Making a Bad Model"]
[null,null,"Understand Structure"]

{"sheet":"Summary","index":1,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
["Operations",null,null,null,null,null,null,null,"Credit Ratios"]
[null,"Size of the Project",null,"kW",{"$f":"kw","v":2300},null,null,null,"DSCR"]
[null,"Tariff (Cents/kWh)",null,"Cents/kWh",{"$f":"Assumptions!F41","v":8.74},null,null,null,null,"Minimum DSCR",{"$f":"'Project Finance'!F210","v":1.69780094434611}]
[null,"Tariff Escalation",null,"% p.a.",{"$f":"Assumptions!F38","v":0.02},null,null,null,null,"LLCR",{"$f":"'Project Finance'!F217","v":2.3272627891549837}]
[null,"O&M Expense per kW",null,"USD/kw-yr",{"$f":"Assumptions!F56","v":9.286646267000366},null,null,null,null,"PLCR",{"$f":"'Project Finance'!F223","v":3.1214263505412458}]
[null,"Capacity Factor",null,"% p.a.",{"$f":"Assumptions!F13","v":0.16200000000000001}]
[null,"LCOE",null,"Cents/kWh",{"$f":"Operations!H169","v":8.6332703910170938},null,null,null,"IRR",null,"Nominal","Real"]
[null,null,null,null,null,null,null,null,null,"Pre-tax Project IRR",{"$f":"Operations!E95","v":0.1502154052257538},{"$f":"Operations!F156","v":0.12767093777656555}]
["Uses of Funds",null,null,null,"Amount","%","USD/kW",null,null,"After-tax IRR",{"$f":"Operations!F148","v":0.12982671856880187},{"$f":"Operations!F160","v":0.10768193602561951}]
[null,"Land",null,null,{"$f":"'Project Finance'!F18","v":0},{"$f":"E11/$E$17","v":0},{"$f":"E11/$E$3*1000","v":0},null,null,"Equity IRR",{"$f":"'Project Finance'!F201","v":0.22056543231010436},{"$f":"'Project Finance'!F205","v":0.19664099812507629}]
[null,"Material (Incl. tax)",null,null,{"$f":"'Project Finance'!F19","v":1673.1441024378989},{"$f":"E12/$E$17","v":0.87254597430116343},{"$f":"E12/$E$3*1000","v":727.45395758169514}]
[null,"Services (Incl. tax)",null,null,{"$f":"'Project Finance'!F20","v":177.99405345084034},9.2824039819272716E-2,77.388718891669726]
[null,"Other Expenses",null,null,{"$f":"'Project Finance'!F21","v":0},0,0]
[null,"Contingencies",null,null,{"$f":"'Project Finance'!F22","v":57.251695542950706},2.9856804560425863E-2,24.892041540413349]
[null,"Interest During Construction",null,null,{"$f":"'Project Finance'!F23","v":9.1527786606073924},4.7731813191380472E-3,3.9794689828727794]
[null,null,"Total",null,{"$f":"SUM(E11:E16)","v":1917.5426300922973},1,833.71418699665105]
[]
["Sources of Funds"]
[null,"Equity Funding",null,{"$f":"'Project Finance'!D8","v":0},{"$f":"'Project Finance'!F27","v":575.26278902768911},{"$f":"E20/$E$17","v":0.3}]
[null,"Debt Funding",null,null,{"$f":"E17-E20","v":1342.2798410646083},0.70000000000000007]
[null,null,"Total",null,{"$f":"SUM(E20:E21)","v":1917.5426300922973},1]

{"sheet":"Assumptions","index":2,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
["Assumptions"]
[null,null,null,"Financial Close Date","Date","2016-10-01"]
[null,null,null,"Project Completion Date","Date","2017-04-01"]
[null,null,null,"Construction Months","Months",{"$f":"DAYS360(F3,F4)/30","v":6}]
[null,null,null,"Operating Life","Years",25]
[null,null,null,"Decommissioning Date","Date",{"$f":"EDATE(F4,F6*12)","v":"2042-04-01"}]
[]
["Generation"]
[null,null,null,"Size of the Project","MW",2.2999999999999998]
[null,null,null,"Size of the Project","kW",{"$f":"F10*1000","v":2300}]
[]
[null,null,null,"Utilisation Factor","%",0.16200000000000001]
[null,null,null,"Degradation Factor","%",5.0000000000000001E-3]
[null,null,null,"Auxiliary Consumption","%",0]
[null,null,null,"AT&C Loss","%",0]
[]
["Total Estimated Project Cost"]
[null,null,null,null,null,"Per MW","Total","Pct"]
[null,null,null,"Land","USD 000's",0,{"$f":"F20*$F$10","v":0},{"$f":"F20/$F$26","v":0}]
[null,null,null,"Material (Incl. tax)","USD 000's",727453.95758169529,{"$f":"F21*$F$10/1000","v":1673.1441024378989},{"$f":"F21/$F$26","v":0.87673076923076909}]
[null,null,null,"Services (Incl. tax)","USD 000's",77388.71889166972,{"$f":"F22*$F$10/1000","v":177.99405345084034},{"$f":"F22/$F$26","v":9.3269230769230771E-2}]
[null,null,null,"Other Expenses","USD 000's",0,{"$f":"F23*$F$10/1000","v":0},{"$f":"F23/$F$26","v":0}]
[null,null,null,"Sub-total Before Contingency","USD 000's",804842.67647336505,{"$f":"SUM(G20:G23)","v":1851.1381558887392},{"$f":"F24/$F$26","v":0.97}]
[null,null,null,"Contingencies","USD 000's",{"$f":"F26*H25","v":24892.041540413353},{"$f":"F25*F10/1000","v":57.251695542950706},0.03]
[null,null,null,"Sub Total with Contengiencies","USD 000's",{"$f":"F24/(1-H25)","v":829734.71801377845},{"$f":"G24+G25","v":1908.38985143169},{"$f":"F26/$F$26","v":1}]
[null,null,null,"Interest During Construction","USD 000's",{"$f":"G27/F10","v":3.9794689828727798},{"$f":"'Project Finance'!F23","v":9.1527786606073924},{"$f":"F27/$F$28","v":4.7960508470264001E-6}]
[null,null,null,"Total Project Cost","USD 000's",{"$f":"F26+F27","v":829738.69748276134},{"$f":"G26+G27","v":1917.5426300922973},{"$f":"F28/$F$26","v":1.0000047960738492}]
[]
[null,"S-Curve Assumptions",null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Land",null,"%",null,1]
[null,null,"Material Cost",null,"%",null,0.2,0.3,0.3,0.1,0.1]
[null,null,"Services Cost",null,"%",null,0.2,0.3,0.3,0.1,0.1]
[null,null,"Other Expenses",null,"%",null,0.2,0.3,0.3,0.1,0.1]
[null,null,"Contingencies",null,null,null,null,null,null,null,0.5,0.5]
[]
["Tariff (Cents/kWh)"]
[null,null,null,"Annual Inflation in PPA Price","%",0.02]
[]
[null,null,null,"REC","USD Cents/kWh",0]
[null,null,null,"Base Tariff","USD Cents/kWh",{"$f":"I41/100","v":8.74},null,null,874]
[null,null,null,"Total Single Price Tariff","Total",{"$f":"F41","v":8.74}]
[null,null,null,"Generation Based Incentive","USD Cents/kWh",0,"Not Considered"]
[]
[null,null,"CDM"]
[null,null,null,"CDM Selling Rate","€ ",0,"Not Considered"]
[null,null,null,"Euro INR Exchange Rate","USD",70]
[null,null,null,"CDM Selling Rate","USD ",{"$f":"F46*F47","v":0}]
[null,null,null,"CDM Baseline","Carbon Credit / MWh",1]
[null,null,null,"CDM pass on to Consumers","%",0.25]
[null,null,null,"CDM Retain by Owner","%",{"$f":"1-F50","v":0.75}]
[null,null,null,"CDM Benefit Availability","Years",5]
[]
["Operation and Maintenance"]
[null,null,null,"Annual Operation and Maintenance","USD/yr",21359.286414100843]
[null,null,null,"O&M per kW-yr","USD/kW-yr",{"$f":"F55/kw","v":9.286646267000366},{"$f":"F56/F28*1000","v":1.1192254013430904E-2}]
[null,null,null,"Escalation on O & M Cost","%",0.02]
[]
["Insurance"]
[null,null,null,"Insurance Expense of Net Block","%",2.5000000000000001E-3]
[null,null,null,"Misc. Expense Per MW (p.a.) incl. Spares","USD 000's",0]
[]
["Depreciation"]
[null,null,null,"Depreciation Rate as per the Income Tax Act \nAs per Section 32 (80%) + 20% addition Depriciation for new plant and Machinery.","%",1,"Tax Depreciation"]
[null,null,null,"Depreciable Value as per the Income Tax Act","%",1]
[]
[null,null,null,"Tax Depreciation Quarter",null,0,1,2,3,4,5,6]
[null,null,null,"Depreciation Rate",null,0,0.25,0.25,0.25,0.25,0,0]
[]
[null,null,null,"Depreciation Rate as per the Companies Act","%",5.28E-2,"Book Straight Line"]
[null,null,null,"Depreciable Value as per the Companies Act","%",0.95]
[]
["Tax Structure"]
[null,null,null,null,"Normal","Min Alt Tax","DDT"]
[null,null,null,"Basic Rate",0.3,0.185,0.15]
[null,null,null,"Surcharge",0.1,0.05,0.05]
[null,null,null,"EC",0.03,0.03,0.03]
[null,null,null,"Total Rate",{"$f":"E75*(1+E76)*(1+E77)","v":0.33990000000000004},0.20007750000000002,0.16222500000000001]
[]
[null,null,null,"80 IA use years",10,15]
["Working Capital Norms"]
[null,null,null,"O&M Expense","Months",1]
[null,null,null,"Receivables","Months",1]
[null,null,null,"Maintainance Spares","%",0.01]
[null,null,null,"Interest on Working Capital","%",{"$f":"Assumptions!F92","v":0.04}]
[]
["Finance"]
[null,null,null,"Equity","%",0.3]
[null,null,null,"Debt","%",{"$f":"1-F88","v":0.7}]
[]
[null,null,null,"Interest Rate During Construction Period","%",0.03]
[null,null,null,"Interest Rate Post Construction Period","%",0.04]
[null,null,null,"Interest Rate on Deficit/Surplus Cash Balance ","%",0.01]
[]
[null,null,null,"Moratorium period","Months",12]
[null,null,null,"Repayment (No. of quarterly instalments)","Qtrs",60]
[null,null,null,"Repayment - Years","Yrs",{"$f":"ROUND((F96-F95/3)/3,0)","v":19}]
[null,null,null,"Repayment start date",null,{"$f":"EDATE(F3,F95)","v":"2017-10-01"}]
[null,null,null,"Repayment end date",null,{"$f":"EDATE(F98,F96*3)","v":"2032-10-01"}]
[]
[null,null,null,"Discount Rate for LCOE","%",0.06]

{"sheet":"Operations","index":3,"n_rows":2044,"n_cols":307,"rows_kept":2044,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,"Construction Period",null,null,null,{"$f":"Assumptions!F5","v":6},null,{"$f":"H2<=$F$3","v":true},{"$f":"I2<=$F$3","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months",null,null,"Months",1,3,{"$f":"IF(H3,$F$4,$G$4)","v":1},{"$f":"IF(I3,$F$4,$G$4)","v":1},1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BT3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EF3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(GR3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(JD3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,"Start of Period",null,null,"Date",null,null,{"$f":"G7+1","v":"2016-10-01"},"2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01",{"$f":"BS7+1","v":"2031-10-01"},"2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01",{"$f":"EE7+1","v":"2047-10-01"},"2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01",{"$f":"GQ7+1","v":"2063-10-01"},"2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01","2069-07-01","2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01","2071-01-01","2071-04-01","2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01","2073-07-01","2073-10-01","2074-01-01","2074-04-01","2074-07-01","2074-10-01","2075-01-01","2075-04-01","2075-07-01","2075-10-01","2076-01-01","2076-04-01","2076-07-01","2076-10-01","2077-01-01","2077-04-01","2077-07-01","2077-10-01","2078-01-01","2078-04-01","2078-07-01","2078-10-01","2079-01-01","2079-04-01","2079-07-01",{"$f":"JC7+1","v":"2079-10-01"},"2080-01-01","2080-04-01","2080-07-01","2080-10-01","2081-01-01","2081-04-01","2081-07-01","2081-10-01","2082-01-01","2082-04-01","2082-07-01","2082-10-01","2083-01-01","2083-04-01","2083-07-01","2083-10-01","2084-01-01","2084-04-01","2084-07-01","2084-10-01","2085-01-01","2085-04-01","2085-07-01","2085-10-01","2086-01-01","2086-04-01","2086-07-01","2086-10-01","2087-01-01","2087-04-01","2087-07-01","2087-10-01","2088-01-01","2088-04-01","2088-07-01","2088-10-01","2089-01-01","2089-04-01","2089-07-01","2089-10-01","2090-01-01","2090-04-01","2090-07-01"]
[null,"End of Period",null,null,"Date",null,{"$f":"Assumptions!F3-1","v":"2016-09-30"},{"$f":"EDATE(H6,H4)-1","v":"2016-10-31"},{"$f":"EDATE(I6,I4)-1","v":"2016-11-30"},"2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30",{"$f":"EDATE(BT6,BT4)-1","v":"2031-12-31"},"2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30",{"$f":"EDATE(EF6,EF4)-1","v":"2047-12-31"},"2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30",{"$f":"EDATE(GR6,GR4)-1","v":"2063-12-31"},"2064-03-31","2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30","2070-09-30","2070-12-31","2071-03-31","2071-06-30","2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31","2076-03-31","2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30",{"$f":"EDATE(JD6,JD4)-1","v":"2079-12-31"},"2080-03-31","2080-06-30","2080-09-30","2080-12-31","2081-03-31","2081-06-30","2081-09-30","2081-12-31","2082-03-31","2082-06-30","2082-09-30","2082-12-31","2083-03-31","2083-06-30","2083-09-30","2083-12-31","2084-03-31","2084-06-30","2084-09-30","2084-12-31","2085-03-31","2085-06-30","2085-09-30","2085-12-31","2086-03-31","2086-06-30","2086-09-30","2086-12-31","2087-03-31","2087-06-30","2087-09-30","2087-12-31","2088-03-31","2088-06-30","2088-09-30","2088-12-31","2089-03-31","2089-06-30","2089-09-30","2089-12-31","2090-03-31","2090-06-30","2090-09-30"]
[null,"Year",null,null,"Year",null,null,{"$f":"YEAR(H7)","v":2016},{"$f":"YEAR(I7)","v":2016},2016,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"YEAR(BU7)","v":2032},2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,{"$f":"YEAR(EG7)","v":2048},2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,{"$f":"YEAR(GS7)","v":2064},2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077,2078,2078,2078,2078,2079,2079,2079,2079,{"$f":"YEAR(JE7)","v":2080},2080,2080,2080,2081,2081,2081,2081,2082,2082,2082,2082,2083,2083,2083,2083,2084,2084,2084,2084,2085,2085,2085,2085,2086,2086,2086,2086,2087,2087,2087,2087,2088,2088,2088,2088,2089,2089,2089,2089,2090,2090,2090]
[null,"Operating Period",null,null,null,{"$f":"Assumptions!F4","v":"2017-04-01"},{"$f":"Assumptions!F7","v":"2042-04-01"},{"$f":"AND(H6>=$F$9,H6<$G$9)","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BT6>=$F$9,BT6<$G$9)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF6>=$F$9,EF6<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR6>=$F$9,GR6<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD6>=$F$9,JD6<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Operations",null,null,null,"Date"]
[null,"Plant Size",null,null,"MW",{"$f":"Assumptions!F10","v":2.2999999999999998},null,{"$f":"$F$12*H9","v":0},0,0,0,0,0,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,{"$f":"$F$12*BT9","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$12*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%",{"$f":"Assumptions!F13","v":0.16200000000000001},null,{"$f":"$F$13*H9","v":0},0,0,0,0,0,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,{"$f":"$F$13*BT9","v":0.16200000000000001},0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0.16200000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$13*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$13*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$13*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual Degradation",null,null,"% p.a.",{"$f":"Assumptions!F14","v":5.0000000000000001E-3},null,{"$f":"$F$15*H9","v":0},0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$F$15*BT9","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Degradation",null,null,"%",null,null,{"$f":"(1+H15)^(H4/12)-1","v":0},0,0,0,0,0,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,{"$f":"(1+BT15)^(BT4/12)-1","v":1.2476630625266605E-3},1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,1.2476630625266605E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EF15)^(EF4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GR15)^(GR4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JD15)^(JD4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Degradation Index",null,null,"Index",null,1,{"$f":"G17*(1-H16)","v":1},1,1,1,1,1,0.99875233693747334,0.99750623053806431,0.99626167885958172,0.99501867996225779,0.9937772319087449,0.99253733276411238,0.99129898059584387,0.99006217347383407,0.98882690947038587,0.98759318666020723,0.98636100312040831,0.98513035693049822,0.98390124617238228,0.98267366893035901,0.98144762329111701,0.98022310734373208,0.97900011917966423,0.97777865689275456,0.9765587185792225,0.97534030233766278,0.97412340626904248,0.97290802847669799,0.97169416706633194,0.9704818201460107,0.96927098582616089,0.9680616622195668,0.96685384744136726,0.96564753960905292,0.96444273684246296,0.96323943726378247,0.96203763899753947,0.96083734017060185,0.95963853891217465,0.95844123335379683,0.95724542162933879,0.95605110187499909,0.95485827222930175,0.95366693083309317,0.95247707582953955,0.95128870536412369,0.95010181758464207,0.94891641064120225,0.94773248268621979,0.94655003187441555,0.94536905636281243,0.94418955431073281,0.94301152387979581,0.94183496323391402,0.9406598705392909,0.93948624396441793,0.93831408168007158,0.93714338185931068,0.93597414267747348,0.93480636231217473,0.93364003894330294,0.93247517075301745,0.93131175592574567,0.93014979264818032,{"$f":"BS17*(1-BT16)","v":0.92898927910927631},0.92783021350024841,0.92667259401456792,0.92551641884796021,0.92436168619840164,0.92320839426611701,0.92205654125357661,0.92090612536549343,0.91975714480882031,0.91860959779274731,0.9174634825286988,0.91631879723033072,0.91517554011352753,0.91403370939639994,0.91289330329928187,0.91175432004472745,0.91061675785750851,0.90948061496461186,0.90834588959523643,0.90721257998079052,0.90608068435488898,0.90495020095335055,0.90382112801419501,0.90269346377764048,0.90156720648610089,0.90044235438418285,0.89931890571868311,0.89819685873858601,0.89707621169506035,0.89595696284145709,0.89483911043330622,0.89372265272831442,0.89260758798636197,0.89149391446950033,0.8903816304419494,0.88927073417009472,0.88816122392248475,0.88705309796982823,0.88594635458499138,0.88484099204299549,0.88373700862101401,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,{"$f":"EE17*(1-EF16)","v":0.88263440259836978},0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,{"$f":"GQ17*(1-GR16)","v":0.88263440259836978},0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,{"$f":"JC17*(1-JD16)","v":0.88263440259836978},0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978,0.88263440259836978]
[]
[null,"Days in Period",null,null,"Days",null,null,{"$f":"H7-H6+1","v":31},30,31,31,28,31,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"BT7-BT6+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"EF7-EF6+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"GR7-GR6+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,{"$f":"JD7-JD6+1","v":92},91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92]
[null,"Hours in Period",null,null,"Hours",null,null,{"$f":"H19*24","v":744},720,744,744,672,744,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,{"$f":"BT19*24","v":2208},2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,{"$f":"EF19*24","v":2208},2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,{"$f":"GR19*24","v":2208},2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,{"$f":"JD19*24","v":2208},2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208,2208,2184,2184,2208,2208,2160,2184,2208,2208,2160,2184,2208]
[null,"Gross generation ",null,null,"MWH",null,null,{"$f":"H20*H12*H13","v":0},0,0,0,0,0,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,{"$f":"BT20*BT12*BT13","v":822.70079999999996},813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF20*EF12*EF13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR20*GR12*GR13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD20*JD12*JD13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxiliary Consumption",null,null,"MWH",{"$f":"Assumptions!F15","v":0},null,{"$f":"H21*$F$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT21*$F$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF21*$F$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR21*$F$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD21*$F$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Generation",null,null,"MWH",null,null,{"$f":"H21-H22","v":0},0,0,0,0,0,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,{"$f":"BT21-BT22","v":822.70079999999996},813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF21-EF22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR21-GR22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD21-JD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T & D Loss",null,null,"MWH",{"$f":"Assumptions!F16","v":0},null,{"$f":"$F$24*H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*EF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*GR23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*JD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Generation Available for Sale",null,"MWH",null,null,{"$f":"H23-H24","v":0},0,0,0,0,0,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,{"$f":"BT23-BT24","v":822.70079999999996},813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF23-EF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR23-GR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD23-JD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditures"]
[null,"S-Curve Assumptions"]
[null,null,"Land",null,"%",null,null,{"$f":"LOOKUP(H$2,Assumptions!$30:$30,Assumptions!31:31)","v":1},{"$f":"LOOKUP(I$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(J$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(K$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(L$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(M$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(N$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(O$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(P$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(Q$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(R$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(S$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(T$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(U$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(V$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(W$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(X$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(Y$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(Z$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(AZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(BZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(CZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(DZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(ED$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(ER$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(ES$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(ET$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(EZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(FZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(GZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(HZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(ID$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(II$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(IZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JV$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JW$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JX$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JY$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(JZ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KA$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KB$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KC$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KD$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KE$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KF$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KG$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KH$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KI$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KJ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KK$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KL$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KM$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KN$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KO$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KP$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KQ$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KR$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KS$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KT$2,Assumptions!$30:$30,Assumptions!31:31)","v":0},{"$f":"LOOKUP(KU$2,Assumptions!$30:$30,Assumptions!31:31)","v":0}]
[null,null,"Material Cost",null,"%",null,null,{"$f":"LOOKUP(H$2,Assumptions!$30:$30,Assumptions!32:32)","v":0.2},{"$f":"LOOKUP(I$2,Assumptions!$30:$30,Assumptions!32:32)","v":0.3},{"$f":"LOOKUP(J$2,Assumptions!$30:$30,Assumptions!32:32)","v":0.3},{"$f":"LOOKUP(K$2,Assumptions!$30:$30,Assumptions!32:32)","v":0.1},{"$f":"LOOKUP(L$2,Assumptions!$30:$30,Assumptions!32:32)","v":0.1},{"$f":"LOOKUP(M$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(N$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(O$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(P$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(Q$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(R$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(S$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(T$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(U$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(V$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(W$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(X$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(Y$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(Z$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(AZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(BZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(CZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(DZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(ED$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(ER$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(ES$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(ET$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(EZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(FZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(GZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(HZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(ID$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(II$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(IZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JV$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JW$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JX$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JY$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(JZ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KA$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KB$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KC$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KD$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KE$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KF$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KG$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KH$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KI$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KJ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KK$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KL$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KM$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KN$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KO$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KP$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KQ$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KR$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KS$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KT$2,Assumptions!$30:$30,Assumptions!32:32)","v":0},{"$f":"LOOKUP(KU$2,Assumptions!$30:$30,Assumptions!32:32)","v":0}]
[null,null,"Services Cost",null,"%",null,null,{"$f":"LOOKUP(H$2,Assumptions!$30:$30,Assumptions!33:33)","v":0.2},{"$f":"LOOKUP(I$2,Assumptions!$30:$30,Assumptions!33:33)","v":0.3},{"$f":"LOOKUP(J$2,Assumptions!$30:$30,Assumptions!33:33)","v":0.3},{"$f":"LOOKUP(K$2,Assumptions!$30:$30,Assumptions!33:33)","v":0.1},{"$f":"LOOKUP(L$2,Assumptions!$30:$30,Assumptions!33:33)","v":0.1},{"$f":"LOOKUP(M$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(N$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(O$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(P$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(Q$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(R$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(S$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(T$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(U$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(V$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(W$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(X$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(Y$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(Z$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(AZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(BZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(CZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(DZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(ED$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(ER$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(ES$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(ET$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(EZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(FZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(GZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(HZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(ID$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(II$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(IZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JV$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JW$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JX$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JY$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(JZ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KA$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KB$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KC$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KD$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KE$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KF$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KG$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KH$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KI$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KJ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KK$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KL$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KM$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KN$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KO$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KP$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KQ$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KR$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KS$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KT$2,Assumptions!$30:$30,Assumptions!33:33)","v":0},{"$f":"LOOKUP(KU$2,Assumptions!$30:$30,Assumptions!33:33)","v":0}]
[null,null,"Other Expenses",null,"%",null,null,{"$f":"LOOKUP(H$2,Assumptions!$30:$30,Assumptions!34:34)","v":0.2},{"$f":"LOOKUP(I$2,Assumptions!$30:$30,Assumptions!34:34)","v":0.3},{"$f":"LOOKUP(J$2,Assumptions!$30:$30,Assumptions!34:34)","v":0.3},{"$f":"LOOKUP(K$2,Assumptions!$30:$30,Assumptions!34:34)","v":0.1},{"$f":"LOOKUP(L$2,Assumptions!$30:$30,Assumptions!34:34)","v":0.1},{"$f":"LOOKUP(M$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(N$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(O$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(P$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(Q$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(R$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(S$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(T$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(U$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(V$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(W$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(X$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(Y$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(Z$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(AZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(BZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(CZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(DZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(ED$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(ER$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(ES$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(ET$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(EZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(FZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(GZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(HZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(ID$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(II$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(IZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JV$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JW$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JX$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JY$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(JZ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KA$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KB$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KC$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KD$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KE$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KF$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KG$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KH$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KI$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KJ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KK$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KL$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KM$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KN$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KO$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KP$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KQ$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KR$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KS$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KT$2,Assumptions!$30:$30,Assumptions!34:34)","v":0},{"$f":"LOOKUP(KU$2,Assumptions!$30:$30,Assumptions!34:34)","v":0}]
[null,null,"Contingencies",null,null,null,null,{"$f":"LOOKUP(H$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(I$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(J$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(K$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(L$2,Assumptions!$30:$30,Assumptions!35:35)","v":0.5},{"$f":"LOOKUP(M$2,Assumptions!$30:$30,Assumptions!35:35)","v":0.5},{"$f":"LOOKUP(N$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(O$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(P$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(Q$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(R$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(S$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(T$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(U$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(V$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(W$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(X$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(Y$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(Z$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(AZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(BZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(CZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(DZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(ED$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(ER$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(ES$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(ET$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(EZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(FZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(GZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(HZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(ID$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(II$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(IZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JV$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JW$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JX$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JY$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(JZ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KA$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KB$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KC$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KD$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KE$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KF$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KG$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KH$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KI$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KJ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KK$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KL$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KM$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KN$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KO$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KP$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KQ$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KR$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KS$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KT$2,Assumptions!$30:$30,Assumptions!35:35)","v":0},{"$f":"LOOKUP(KU$2,Assumptions!$30:$30,Assumptions!35:35)","v":0}]
[]
[null,"Capital Expenditures"]
[null,null,"Land",null,"USD 000's",{"$f":"Assumptions!G20","v":0},null,{"$f":"$F36*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,{"$f":"$F36*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F36*EF29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F36*GR29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F36*JD29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Material Cost",null,"USD 000's",{"$f":"Assumptions!G21","v":1673.1441024378989},null,{"$f":"$F37*H30","v":334.62882048757979},501.94323073136968,501.94323073136968,167.31441024378989,167.31441024378989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*BT30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*EF30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*GR30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F37*JD30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services Cost",null,"USD 000's",{"$f":"Assumptions!G22","v":177.99405345084034},null,{"$f":"$F38*H31","v":35.598810690168072},53.398216035252098,53.398216035252098,17.799405345084036,17.799405345084036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F38*BT31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F38*EF31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F38*GR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F38*JD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Expenses",null,"USD 000's",{"$f":"Assumptions!G23","v":0},null,{"$f":"$F39*H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*BT32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*EF32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*GR32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F39*JD32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingencies",null,"USD 000's",{"$f":"Assumptions!G25","v":57.251695542950706},null,{"$f":"$F40*H33","v":0},0,0,0,28.625847771475353,28.625847771475353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F40*BT33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F40*EF33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F40*GR33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F40*JD33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","USD 000's",null,null,{"$f":"SUM(H36:H40)","v":370.22763117774787},555.34144676662174,555.34144676662174,185.11381558887393,213.73966336034928,28.625847771475353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT36:BT40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF36:EF40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GR36:GR40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JD36:JD40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenues"]
[null,"Inflation Rate",null,null,"% p.a.",{"$f":"Assumptions!F38","v":0.02},null,{"$f":"$F$44","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$44","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$44","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$44","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$44","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inflation Period",null,null,"Switch",{"$f":"MONTH(F9)","v":4},null,{"$f":"AND(H6>$F$9,MONTH(H6)=$F$45)","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,{"$f":"AND(BT6>$F$9,MONTH(BT6)=$F$45)","v":false},false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,{"$f":"AND(EF6>$F$9,MONTH(EF6)=$F$45)","v":false},false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,{"$f":"AND(GR6>$F$9,MONTH(GR6)=$F$45)","v":false},false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,{"$f":"AND(JD6>$F$9,MONTH(JD6)=$F$45)","v":false},false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false]
[null,"Inflation Applied",null,null,"%",null,null,{"$f":"H44*H45","v":0},{"$f":"I44*I45","v":0},0,0,0,0,0,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,{"$f":"BU44*BU45","v":0},0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,{"$f":"EG44*EG45","v":0},0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,{"$f":"GS44*GS45","v":0},0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,{"$f":"JE44*JE45","v":0},0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0,0,0,0.02,0]
[null,"Inflation Index",null,null,"Index",null,1,{"$f":"G47*(1+H46)","v":1},1,1,1,1,1,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,{"$f":"BS47*(1+BT46)","v":1.3194787630628724},1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,{"$f":"EE47*(1+EF46)","v":1.8113615841033548},1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.8845405921011305,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9222314039431532,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9606760320220162,1.9998895526624565,1.9998895526624565,1.9998895526624565,1.9998895526624565,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0398873437157055,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.0806850905900198,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1222987924018204,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.1647447682498568,2.208039663614854,2.208039663614854,2.208039663614854,2.208039663614854,2.252200456887151,2.252200456887151,2.252200456887151,2.252200456887151,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.2972444660248938,2.343189355345392,2.343189355345392,2.343189355345392,2.343189355345392,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.3900531424522997,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4378542053013459,2.4866112894073726,2.4866112894073726,{"$f":"GQ47*(1+GR46)","v":2.4866112894073726},2.4866112894073726,2.53634351519552,2.53634351519552,2.53634351519552,2.53634351519552,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.5870703854994304,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6388117932094191,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.6915880290736074,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.7454197896550796,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8003281854481812,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.8563347491571447,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9134614441402875,2.9717306730230932,2.9717306730230932,2.9717306730230932,2.9717306730230932,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0311652864835552,3.0917885922132262,3.0917885922132262,3.0917885922132262,3.0917885922132262,3.1536243640574906,3.1536243640574906,3.1536243640574906,3.1536243640574906,3.2166968513386403,3.2166968513386403,3.2166968513386403,3.2166968513386403,3.2810307883654133,3.2810307883654133,3.2810307883654133,3.2810307883654133,3.3466514041327216,3.3466514041327216,3.3466514041327216,3.3466514041327216,3.4135844322153761,3.4135844322153761,{"$f":"JC47*(1+JD46)","v":3.4135844322153761},3.4135844322153761,3.4818561208596837,3.4818561208596837,3.4818561208596837,3.4818561208596837,3.5514932432768775,3.5514932432768775,3.5514932432768775,3.5514932432768775,3.6225231081424152,3.6225231081424152,3.6225231081424152,3.6225231081424152,3.6949735703052635,3.6949735703052635,3.6949735703052635,3.6949735703052635,3.7688730417113687,3.7688730417113687,3.7688730417113687,3.7688730417113687,3.844250502545596,3.844250502545596,3.844250502545596,3.844250502545596,3.9211355125965079,3.9211355125965079,3.9211355125965079,3.9211355125965079,3.9995582228484383,3.9995582228484383,3.9995582228484383,3.9995582228484383,4.0795493873054074,4.0795493873054074,4.0795493873054074,4.0795493873054074,4.1611403750515157,4.1611403750515157,4.1611403750515157,4.1611403750515157,4.2443631825525463,4.2443631825525463]
[]
[null,"Tariff",null,null,"USD/MWH",{"$f":"Assumptions!F42*10","v":87.4},null,{"$f":"$F$49*H47","v":87.4},{"$f":"$F$49*I47","v":87.4},87.4,87.4,87.4,87.4,87.4,87.4,87.4,87.4,89.14800000000001,89.14800000000001,89.14800000000001,89.14800000000001,90.930959999999999,90.930959999999999,90.930959999999999,90.930959999999999,92.749579199999999,92.749579199999999,92.749579199999999,92.749579199999999,94.604570784000003,94.604570784000003,94.604570784000003,94.604570784000003,96.496662199680003,96.496662199680003,96.496662199680003,96.496662199680003,98.426595443673619,98.426595443673619,98.426595443673619,98.426595443673619,100.39512735254708,100.39512735254708,100.39512735254708,100.39512735254708,102.40302989959804,102.40302989959804,102.40302989959804,102.40302989959804,104.45109049758999,104.45109049758999,104.45109049758999,104.45109049758999,106.5401123075418,106.5401123075418,106.5401123075418,106.5401123075418,108.67091455369263,108.67091455369263,108.67091455369263,108.67091455369263,110.84433284476648,110.84433284476648,110.84433284476648,110.84433284476648,113.06121950166181,113.06121950166181,113.06121950166181,113.06121950166181,115.32244389169506,115.32244389169506,115.32244389169506,{"$f":"$F$49*BU47","v":115.32244389169506},117.62889276952896,117.62889276952896,117.62889276952896,117.62889276952896,119.98147062491954,119.98147062491954,119.98147062491954,119.98147062491954,122.38110003741794,122.38110003741794,122.38110003741794,122.38110003741794,124.8287220381663,124.8287220381663,124.8287220381663,124.8287220381663,127.32529647892962,127.32529647892962,127.32529647892962,127.32529647892962,129.87180240850822,129.87180240850822,129.87180240850822,129.87180240850822,132.4692384566784,132.4692384566784,132.4692384566784,132.4692384566784,135.11862322581197,135.11862322581197,135.11862322581197,135.11862322581197,137.8209956903282,137.8209956903282,137.8209956903282,137.8209956903282,140.57741560413479,140.57741560413479,140.57741560413479,140.57741560413479,143.38896391621748,143.38896391621748,143.38896391621748,143.38896391621748,146.25674319454183,146.25674319454183,146.25674319454183,146.25674319454183,149.18187805843266,149.18187805843266,149.18187805843266,149.18187805843266,152.16551561960131,152.16551561960131,152.16551561960131,152.16551561960131,155.20882593199335,155.20882593199335,155.20882593199335,155.20882593199335,158.31300245063321,158.31300245063321,158.31300245063321,{"$f":"$F$49*EG47","v":158.31300245063321},161.47926249964587,161.47926249964587,161.47926249964587,161.47926249964587,164.70884774963881,164.70884774963881,164.70884774963881,164.70884774963881,168.0030247046316,168.0030247046316,168.0030247046316,168.0030247046316,171.36308519872424,171.36308519872424,171.36308519872424,171.36308519872424,174.7903469026987,174.7903469026987,174.7903469026987,174.7903469026987,178.28615384075266,178.28615384075266,178.28615384075266,178.28615384075266,181.85187691756775,181.85187691756775,181.85187691756775,181.85187691756775,185.48891445591912,185.48891445591912,185.48891445591912,185.48891445591912,189.1986927450375,189.1986927450375,189.1986927450375,189.1986927450375,192.98266659993826,192.98266659993826,192.98266659993826,192.98266659993826,196.842319931937,196.842319931937,196.842319931937,196.842319931937,200.77916633057575,200.77916633057575,200.77916633057575,200.77916633057575,204.79474965718728,204.79474965718728,204.79474965718728,204.79474965718728,208.89064465033101,208.89064465033101,208.89064465033101,208.89064465033101,213.06845754333764,213.06845754333764,213.06845754333764,213.06845754333764,217.32982669420437,217.32982669420437,217.32982669420437,{"$f":"$F$49*GS47","v":217.32982669420437},221.67642322808845,221.67642322808845,221.67642322808845,221.67642322808845,226.10995169265024,226.10995169265024,226.10995169265024,226.10995169265024,230.63215072650323,230.63215072650323,230.63215072650323,230.63215072650323,235.24479374103331,235.24479374103331,235.24479374103331,235.24479374103331,239.94968961585397,239.94968961585397,239.94968961585397,239.94968961585397,244.74868340817105,244.74868340817105,244.74868340817105,244.74868340817105,249.64365707633445,249.64365707633445,249.64365707633445,249.64365707633445,254.63653021786115,254.63653021786115,254.63653021786115,254.63653021786115,259.72926082221835,259.72926082221835,259.72926082221835,259.72926082221835,264.92384603866276,264.92384603866276,264.92384603866276,264.92384603866276,270.22232295943599,270.22232295943599,270.22232295943599,270.22232295943599,275.62676941862469,275.62676941862469,275.62676941862469,275.62676941862469,281.13930480699719,281.13930480699719,281.13930480699719,281.13930480699719,286.76209090313716,286.76209090313716,286.76209090313716,286.76209090313716,292.49733272119988,292.49733272119988,292.49733272119988,292.49733272119988,298.34727937562388,298.34727937562388,298.34727937562388,{"$f":"$F$49*JE47","v":298.34727937562388},304.31422496313638,304.31422496313638,304.31422496313638,304.31422496313638,310.4005094623991,310.4005094623991,310.4005094623991,310.4005094623991,316.6085196516471,316.6085196516471,316.6085196516471,316.6085196516471,322.94069004468003,322.94069004468003,322.94069004468003,322.94069004468003,329.39950384557363,329.39950384557363,329.39950384557363,329.39950384557363,335.9874939224851,335.9874939224851,335.9874939224851,335.9874939224851,342.7072438009348,342.7072438009348,342.7072438009348,342.7072438009348,349.56138867695353,349.56138867695353,349.56138867695353,349.56138867695353,356.55261645049262,356.55261645049262,356.55261645049262,356.55261645049262,363.68366877950251,363.68366877950251,363.68366877950251,363.68366877950251,370.95734215509259,370.95734215509259]
[null,"Revenues from PPA",null,null,"USD 000's",null,null,{"$f":"H49*H25/1000","v":0},0,0,0,0,0,71.122484160000013,71.904049920000006,71.904049920000006,70.340918400000007,72.544933843200013,73.342130918400002,73.342130918400002,71.74773676800001,73.995832520064013,74.808973536767994,74.808973536767994,73.995832520064013,75.475749170465278,76.30515300750335,76.30515300750335,74.646345333427206,76.985264153874596,77.831256067653413,77.831256067653413,76.13927224009575,78.524969436952091,79.387881189006492,79.387881189006492,77.662057684897661,80.095468825691142,80.975638812786642,80.975638812786642,80.095468825691142,81.697378202204959,82.595151589042359,82.595151589042359,80.79960481536753,83.331325766249066,84.247054620823221,84.247054620823221,82.415596911674911,84.99795228157403,85.931995713239687,85.931995713239687,84.063908849908387,86.697911327205532,87.650635627504485,87.650635627504485,86.697911327205532,88.431869553749621,89.403648340054559,89.403648340054559,87.460090767444697,90.200506944824625,91.191721306855655,91.191721306855655,89.20929258279358,92.004517083721126,93.015555732992766,93.015555732992766,90.993478434449457,93.844607425395552,94.875866847652631,{"$f":"BT49*BT25/1000","v":94.875866847652631},93.844607425395552,95.721499573903458,96.773384184605689,96.773384184605689,94.669614963201226,97.635929565381531,98.708851868297799,98.708851868297799,96.563007262465248,99.58864815668916,100.68302890566376,100.68302890566376,98.49426740771456,101.58042111982296,102.69668948377704,102.69668948377704,101.58042111982296,103.6120295422194,104.75062327345258,104.75062327345258,102.47343581098622,105.68427013306379,106.84563573892163,106.84563573892163,104.52290452720595,107.79795553572509,108.98254845370008,108.98254845370008,106.61336261775008,109.9539146464396,111.16219942277408,111.16219942277408,109.9539146464396,112.15299293936839,113.38544341122956,113.38544341122956,110.92054246750719,114.39605279815576,115.65315227945416,115.65315227945416,113.13895331685734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF49*EF25/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR49*GR25/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD49*JD25/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses"]
[null,"Inflation Rate",null,null,"%",{"$f":"Assumptions!F57","v":0.02},null,{"$f":"$F$53*H9","v":0},{"$f":"$F$53*I9","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$53*BT9","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$53*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$53*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$53*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodic Inflation",null,null,"%",null,null,{"$f":"(1+H53)^(H4/12)-1","v":0},0,0,0,0,0,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+BT53)^(BT4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EF53)^(EF4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GR53)^(GR4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+JD53)^(JD4/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Index",null,null,"Index",null,1,{"$f":"G55*(1+H54)","v":1},1,1,1,1,1,1.0049629315732038,1.0099504938362081,1.0149628090294405,1.0200000000000002,1.0250621902046682,1.0301495037129325,1.0352620652100297,1.0404000000000009,1.0455634340087621,1.0507524937871915,1.0559673065142305,1.061208000000001,1.0664747026889376,1.0717675436629357,1.0770866526445155,1.0824321600000013,1.0878041967427166,1.0932028945361947,1.0986283856974062,1.1040808032000018,1.1095602806775713,1.115066952426919,1.1206009534113548,1.1261624192640023,1.1317514862911231,1.1373682914754577,1.1430129724795821,1.1486856676492825,1.1543865160169458,1.1601156573049669,1.1658732319291738,1.1716593810022682,1.1774742463372847,1.1833179704510663,1.1891906965677574,1.1950925686223137,1.2010237312640306,1.206984329860088,1.2129745104991128,1.2189944199947602,1.2250442058893114,1.2311240164572899,1.2372340007090952,1.2433743083946556,1.2495450900070979,1.255746496786436,1.2619786807232776,1.2682417945625493,1.2745359918072403,1.2808614267221652,1.2872182543377435,1.2936066304538005,1.3000267116433855,1.3064786552566088,1.3129626194244988,1.319478763062877,1.3260272458762536,1.3326082283617413,{"$f":"BS55*(1+BT54)","v":1.3392218718129889},1.3458683383241348,1.3525477907937791,1.3592603929289766,1.3660063092492492,1.3727857050906178,1.3795987466096549,1.3864456007875563,1.3933264354342345,1.4002414191924306,1.4071907215418484,1.4141745128033079,1.4211929641429195,1.4282462475762796,1.4353345359726859,1.4424580030593745,1.4496168234257785,1.4568111725278057,1.4640412266921401,1.4713071631205625,1.4786091598942945,1.4859473959783622,1.4933220512259833,1.5007333063829742,1.5081813430921809,1.5156663438979301,1.5231884922505035,1.5307479725106341,1.5383449699540248,1.5459796707758888,1.5536522620955138,1.5613629319608471,1.5691118693531056,1.576899264191407,1.5847253073374243,1.5925901906000643,1.6004941067401681,1.6084372494752355,1.6164198134841732,1.624441994412066,1.6325039888749719,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,{"$f":"EE55*(1+EF54)","v":1.6406059944647406},1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,{"$f":"GQ55*(1+GR54)","v":1.6406059944647406},1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,{"$f":"JC55*(1+JD54)","v":1.6406059944647406},1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406,1.6406059944647406]
[]
[null,"Percent of Period",null,null,null,null,null,{"$f":"H4/12*H9","v":0},0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"BT4/12*BT9","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF4/12*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR4/12*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD4/12*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M without Inflation",null,null,"USD 000's",{"$f":"Assumptions!F55","v":21359.286414100843},null,{"$f":"$F$58*H57/1000","v":0},0,0,0,0,0,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,{"$f":"$F$58*BT57/1000","v":5.3398216035252108},5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,5.3398216035252108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*EF57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*GR57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*JD57/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal O&M",null,null,"USD 000's",null,null,{"$f":"H58*H55","v":0},0,0,0,0,0,5.3663227727566216,5.3929554654775389,5.4197203344300391,5.4466180355957166,5.4736492282117561,5.5008145747870909,5.5281147411186424,5.555550396307634,5.5831222127759936,5.6108308662828348,5.6386770359410168,5.6666614042337873,5.6947846570315157,5.7230474836084939,5.7514505766598383,5.7799946323184646,5.8086803501721462,5.8375084332806653,5.8664795881930374,5.895594524964836,5.9248539571755918,5.9542586019462806,5.9838091799569009,6.0135064154641356,6.0433510363191054,6.0733437739852079,6.1034853635560395,6.1337765437734193,6.1642180570454892,6.1948106494649124,6.225555070827161,6.2564520746488874,6.2875024181863983,6.3187068624542109,6.3500661722437046,6.3815811161418665,6.4132524665501283,6.445080999703297,6.4770674956885799,6.5092127384647052,6.5415175158811314,6.5739826196973636,6.6066088456023522,6.6393969932339996,6.6723478661987556,6.7054622720913128,6.738741022514402,6.772184933098683,6.8057948235227332,6.8395715175331411,6.8735158429646921,6.9076286317606579,6.9419107199931895,6.9763629478838061,7.0109861598239878,7.0457812043958734,7.0807489343930561,7.1158902068414838,{"$f":"BT58*BT55","v":7.1512058830204692},7.1866968284837922,7.222363913080919,7.2582080109783158,7.2942300006808809,7.3304307650534701,7.3668111913425385,7.4033721711978835,7.4401146006945007,7.4770393803545421,7.5141474151693917,7.5514396146218434,7.5889168927083919,7.6265801679616345,7.6644303634727819,7.7024684069142832,7.7406952305625625,7.7791117713208697,7.8177189707422405,7.8565177750525708,7.8955091351738167,7.9346940067472893,7.9740733501570871,8.0136481305536247,8.0534193178772959,8.0933878868822386,8.1335548171602312,8.1739210931646991,8.214487704234843,8.2552556446198846,8.296225913503438,8.3373995150279949,8.3787774583195418,8.4203607575122845,8.462150431773507,8.5041475053285573,8.5463530074859353,8.5887679726625308,8.6313934404089796,8.6742304554351293,8.7172800676356559,8.760543332115784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF58*EF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR58*GR55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD58*JD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross Plant",null,null,"USD 000's",null,null,{"$f":"G61+H41","v":370.22763117774787},925.56907794436961,1480.9105247109915,1666.0243402998653,1879.7640036602147,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"BS61+BT41","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"EE61+EF41","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"GQ61+GR41","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"JC61+JD41","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169]
[null,"Total Land",null,null,"USD 000's",null,null,{"$f":"G62+H36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS62+BT36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE62+EF36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ62+GR36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC62+JD36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Depreciable Plant",null,null,"USD 000's",null,null,{"$f":"H61-H62","v":370.22763117774787},925.56907794436961,1480.9105247109915,1666.0243402998653,1879.7640036602147,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"BT61-BT62","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"EF61-EF62","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"GR61-GR62","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,{"$f":"JD61-JD62","v":1908.38985143169},1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169,1908.38985143169]
[null,"Depreciable Percent",null,null,"%",{"$f":"Assumptions!F71","v":0.95},null,{"$f":"$F$64","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$F$64","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$F$64","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$F$64","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$F$64","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Depreciable Base",null,null,null,null,null,{"$f":"H63*H64","v":351.71624961886045},879.29062404715114,1406.8649984754418,1582.7231232848719,1785.7758034772039,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"BT63*BT64","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"EF63*EF64","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"GR63*GR64","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"JD63*JD64","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053]
[null,"Depreciation Expense SL",null,null,"USD 000's",{"$f":"Assumptions!F70","v":5.28E-2},{"$f":"F66/3","v":1.7600000000000001E-2},{"$f":"MIN($G$66*H65,G68)*H9","v":0},0,0,0,0,0,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,26.106773167584379,0,{"$f":"MIN($G$66*BT65,BS68)*BT9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G$66*EF65,EE68)*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G$66*GR65,GQ68)*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G$66*JD65,JC68)*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accumulated Depreciation",null,null,"USD 000's",null,null,{"$f":"G67+H66","v":0},0,0,0,0,0,31.908278315937856,63.816556631875713,95.724834947813576,127.63311326375143,159.54139157968928,191.44966989562712,223.35794821156497,255.26622652750282,287.17450484344067,319.08278315937855,350.99106147531643,382.89933979125431,414.80761810719218,446.71589642313006,478.62417473906794,510.53245305500582,542.44073137094369,574.34900968688157,606.25728800281945,638.16556631875733,670.07384463469521,701.98212295063308,733.89040126657096,765.79867958250884,797.70695789844672,829.61523621438459,861.52351453032247,893.43179284626035,925.34007116219823,957.24834947813611,989.15662779407398,1021.0649061100119,1052.9731844259497,1084.8814627418876,1116.7897410578255,1148.6980193737634,1180.6062976897013,1212.5145760056391,1244.422854321577,1276.3311326375149,1308.2394109534528,1340.1476892693906,1372.0559675853285,1403.9642459012664,1435.8725242172043,1467.7808025331422,1499.68908084908,1531.5973591650179,1563.5056374809558,1595.4139157968937,1627.3221941128315,1659.2304724287694,1691.1387507447073,1723.0470290606452,1754.9553073765831,1786.8635856925209,1812.9703588601053,1812.9703588601053,{"$f":"BS67+BT66","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"EE67+EF66","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"GQ67+GR66","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"JC67+JD66","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053]
[null,"Net Depreciable Plant",null,null,"USD 000's",null,null,{"$f":"H65-H67","v":351.71624961886045},879.29062404715114,1406.8649984754418,1582.7231232848719,1785.7758034772039,1812.9703588601053,1781.0620805441674,1749.1538022282296,1717.2455239122917,1685.3372455963538,1653.4289672804161,1621.5206889644783,1589.6124106485404,1557.7041323326025,1525.7958540166646,1493.8875757007268,1461.9792973847889,1430.071019068851,1398.1627407529131,1366.2544624369752,1334.3461841210374,1302.4379058050995,1270.5296274891616,1238.6213491732237,1206.7130708572859,1174.804792541348,1142.8965142254101,1110.9882359094722,1079.0799575935343,1047.1716792775965,1015.2634009616586,983.35512264572071,951.44684432978283,919.53856601384496,887.63028769790708,855.7220093819692,823.81373106603132,791.90545275009345,759.99717443415557,728.08889611821769,696.18061780227981,664.27233948634193,632.36406117040406,600.45578285446618,568.5475045385283,536.63922622259042,504.73094790665255,472.82266959071467,440.91439127477679,409.00611295883891,377.09783464290103,345.18955632696316,313.28127801102528,281.3729996950874,249.46472137914952,217.55644306321165,185.64816474727377,153.73988643133589,121.83160811539801,89.923329799460134,58.015051483522257,26.106773167584379,0,0,{"$f":"BT65-BT67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF65-EF67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR65-GR67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD65-JD67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Plant",null,null,"USD 000's",null,null,{"$f":"H61-H67","v":370.22763117774787},925.56907794436961,1480.9105247109915,1666.0243402998653,1879.7640036602147,1908.38985143169,1876.4815731157521,1844.5732947998142,1812.6650164838763,1780.7567381679385,1748.8484598520008,1716.9401815360629,1685.0319032201251,1653.1236249041872,1621.2153465882493,1589.3070682723114,1557.3987899563735,1525.4905116404357,1493.5822333244978,1461.6739550085599,1429.765676692622,1397.8573983766842,1365.9491200607463,1334.0408417448084,1302.1325634288705,1270.2242851129326,1238.3160067969948,1206.4077284810569,1174.499450165119,1142.5911718491811,1110.6828935332433,1078.7746152173054,1046.8663369013675,1014.9580585854296,983.04978026949175,951.14150195355387,919.23322363761599,887.32494532167811,855.41666700574024,823.50838868980236,791.60011037386448,759.6918320579266,727.78355374198873,695.87527542605085,663.96699711011297,632.05871879417509,600.15044047823721,568.24216216229934,536.33388384636146,504.42560553042358,472.5173272144857,440.60904889854783,408.70077058260995,376.79249226667207,344.88421395073419,312.97593563479631,281.06765731885844,249.15937900292056,217.25110068698268,185.3428223710448,153.43454405510693,121.52626573916905,95.419492571584669,95.419492571584669,{"$f":"BT61-BT67","v":95.419492571584669},95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,{"$f":"EF61-EF67","v":95.419492571584669},95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,{"$f":"GR61-GR67","v":95.419492571584669},95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,{"$f":"JD61-JD67","v":95.419492571584669},95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669,95.419492571584669]
[null,"Effective Book Depreciation Rate",null,null,"%",null,null,{"$f":"H66/H63","v":0},0,0,0,0,0,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.6719999999999999E-2,1.3679999999999403E-2,0,{"$f":"BT66/BT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF66/EF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR66/GR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD66/JD63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Insurance ",null,null,"USD 000's",{"$f":"Assumptions!F60","v":2.5000000000000001E-3},null,{"$f":"$F$72*H69*H57","v":0},0,0,0,0,0,1.1728009831973452,1.1528583092498839,1.1329156353024228,1.1129729613549615,1.0930302874075006,1.0730876134600393,1.0531449395125783,1.033202265565117,1.0132595916176559,0.9933169176701947,0.97337424372273351,0.95343156977527233,0.93348889582781114,0.91354622188034995,0.89360354793288876,0.87366087398542758,0.85371820003796639,0.83377552609050531,0.81383285214304413,0.79389017819558294,0.77394750424812175,0.75400483030066057,0.73406215635319938,0.71411948240573819,0.69417680845827701,0.67423413451081593,0.65429146056335474,0.63434878661589356,0.61440611266843237,0.59446343872097118,0.57452076477351,0.55457809082604881,0.53463541687858762,0.51469274293112643,0.4947500689836653,0.47480739503620412,0.45486472108874298,0.4349220471412818,0.41497937319382061,0.39503669924635942,0.37509402529889829,0.35515135135143711,0.33520867740397592,0.31526600345651473,0.29532332950905354,0.27538065556159241,0.25543798161413123,0.23549530766667004,0.21555263371920888,0.19560995977174769,0.17566728582428653,0.15572461187682535,0.13578193792936419,0.115839263981903,9.5896590034441828E-2,7.5953916086980655E-2,5.9637182857240421E-2,5.9637182857240421E-2,{"$f":"$F$72*BT69*BT57","v":5.9637182857240421E-2},5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,5.9637182857240421E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$72*EF69*EF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$72*GR69*GR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$72*JD69*JD57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total O&M",null,null,null,null,null,{"$f":"H72+H59","v":0},0,0,0,0,0,6.539123755953967,6.5458137747274225,6.5526359697324619,6.5595909969506785,6.5666795156192563,6.5739021882471302,6.5812596806312209,6.5887526618727508,6.5963818043936495,6.6041477839530298,6.6120512796637501,6.6200929740090597,6.6282735528593264,6.6365937054888438,6.6450541245927273,6.6536555063038918,6.6623985502101126,6.6712839593711708,6.6803124403360812,6.689484703160419,6.6988014614237139,6.708263432246941,6.7178713363101004,6.7276258978698742,6.7375278447773823,6.7475779084960239,6.7577768241193947,6.7681253303893127,6.7786241697139218,6.7892740881858833,6.800075835600671,6.8110301654749366,6.8221378350649857,6.8333996053853374,6.8448162412273703,6.8563885111780705,6.8681171876388714,6.8800030468445783,6.8920468688824004,6.9042494377110648,6.9166115411800293,6.9291339710488007,6.9418175230063284,6.954662996690514,6.9676711957078092,6.9808429276529056,6.994179004128533,7.0076802407653531,7.0213474572419425,7.0351814773048886,7.0491831287889788,7.0633532436374828,7.0776926579225536,7.0922022118657093,7.1068827498584293,7.1217351204828541,7.1403861172502969,7.1755273896987246,{"$f":"BT72+BT59","v":7.2108430658777101},7.2463340113410331,7.2820010959381598,7.3178451938355566,7.3538671835381217,7.390067947910711,7.4264483741997793,7.4630093540551243,7.4997517835517415,7.5366765632117829,7.5737845980266325,7.6110767974790843,7.6485540755656327,7.6862173508188754,7.7240675463300228,7.7621055897715241,7.8003324134198033,7.8387489541781106,7.8773561535994814,7.9161549579098116,7.9551463180310575,7.9943311896045302,8.033710533014327,8.0732853134108655,8.1130565007345368,8.1530250697394795,8.1931920000174721,8.2335582760219399,8.2741248870920838,8.3148928274771254,8.3558630963606788,8.3970366978852358,8.4384146411767826,8.4799979403695254,8.5217876146307479,8.5637846881857982,8.6059901903431761,8.6484051555197716,8.6910306232662204,8.7338676382923701,8.7769172504928967,8.8201805149730248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF72+EF59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR72+GR59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD72+JD59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"Current Assets"]
[null,null,"General Inventory as Percent of O&M Expenses",null,null,null,{"$f":"Assumptions!F82","v":1},{"$f":"$G$78/H4","v":1},1,1,1,1,1,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$78/BT4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$78/EF4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$78/GR4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$78/JD4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,"O&M Expense",null,null,null,null,{"$f":"H59","v":0},0,0,0,0,0,5.3663227727566216,5.3929554654775389,5.4197203344300391,5.4466180355957166,5.4736492282117561,5.5008145747870909,5.5281147411186424,5.555550396307634,5.5831222127759936,5.6108308662828348,5.6386770359410168,5.6666614042337873,5.6947846570315157,5.7230474836084939,5.7514505766598383,5.7799946323184646,5.8086803501721462,5.8375084332806653,5.8664795881930374,5.895594524964836,5.9248539571755918,5.9542586019462806,5.9838091799569009,6.0135064154641356,6.0433510363191054,6.0733437739852079,6.1034853635560395,6.1337765437734193,6.1642180570454892,6.1948106494649124,6.225555070827161,6.2564520746488874,6.2875024181863983,6.3187068624542109,6.3500661722437046,6.3815811161418665,6.4132524665501283,6.445080999703297,6.4770674956885799,6.5092127384647052,6.5415175158811314,6.5739826196973636,6.6066088456023522,6.6393969932339996,6.6723478661987556,6.7054622720913128,6.738741022514402,6.772184933098683,6.8057948235227332,6.8395715175331411,6.8735158429646921,6.9076286317606579,6.9419107199931895,6.9763629478838061,7.0109861598239878,7.0457812043958734,7.0807489343930561,7.1158902068414838,{"$f":"BT59","v":7.1512058830204692},7.1866968284837922,7.222363913080919,7.2582080109783158,7.2942300006808809,7.3304307650534701,7.3668111913425385,7.4033721711978835,7.4401146006945007,7.4770393803545421,7.5141474151693917,7.5514396146218434,7.5889168927083919,7.6265801679616345,7.6644303634727819,7.7024684069142832,7.7406952305625625,7.7791117713208697,7.8177189707422405,7.8565177750525708,7.8955091351738167,7.9346940067472893,7.9740733501570871,8.0136481305536247,8.0534193178772959,8.0933878868822386,8.1335548171602312,8.1739210931646991,8.214487704234843,8.2552556446198846,8.296225913503438,8.3373995150279949,8.3787774583195418,8.4203607575122845,8.462150431773507,8.5041475053285573,8.5463530074859353,8.5887679726625308,8.6313934404089796,8.6742304554351293,8.7172800676356559,8.760543332115784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total General Inventories",null,null,null,null,{"$f":"H79*H78","v":0},0,0,0,0,0,1.7887742575855405,1.7976518218258462,1.806573444810013,1.8155393451985722,1.8245497427372519,1.8336048582623636,1.8427049137062141,1.8518501321025447,1.8610407375919977,1.8702769554276115,1.8795590119803389,1.8888871347445957,1.8982615523438384,1.9076824945361646,1.9171501922199461,1.9266648774394881,1.9362267833907154,1.9458361444268883,1.9554931960643458,1.9651981749882785,1.9749513190585306,1.9847528673154269,1.9946030599856335,2.004502138488045,2.0144503454397018,2.024447924661736,2.0344951211853464,2.0445921812578063,2.0547393523484963,2.0649368831549708,2.0751850236090537,2.0854840248829625,2.0958341393954658,2.1062356208180701,2.1166887240812349,2.127193705380622,2.1377508221833761,2.1483603332344323,2.1590224985628597,2.1697375794882348,2.1805058386270435,2.1913275398991212,2.2022029485341172,2.2131323310779996,2.2241159553995851,2.2351540906971041,2.2462470075048007,2.257394977699561,2.2685982745075775,2.279857172511047,2.2911719476548971,2.3025428772535523,2.3139702399977295,2.3254543159612684,2.3369953866079958,2.3485937347986243,2.3602496447976851,2.3719634022804943,{"$f":"BT79*BT78","v":2.3837352943401564},2.3955656094945974,2.4074546376936397,2.4194026703261051,2.4314100002269603,2.44347692168449,2.4556037304475127,2.4677907237326275,2.4800382002315002,2.4923464601181804,2.5047158050564637,2.5171465382072808,2.5296389642361303,2.5421933893205448,2.554810121157594,2.5674894689714276,2.5802317435208542,2.5930372571069564,2.6059063235807467,2.6188392583508566,2.6318363783912719,2.6448980022490964,2.6580244500523622,2.6712160435178749,2.6844731059590985,2.6977959622940793,2.7111849390534104,2.7246403643882329,2.7381625680782808,2.7517518815399615,2.7654086378344793,2.7791331716759982,2.792925819439847,2.8067869191707615,2.8207168105911689,2.834715835109519,2.8487843358286451,2.8629226575541766,2.8771311468029932,2.8914101518117095,2.9057600225452185,2.9201811107052613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF79*EF78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR79*GR78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD79*JD78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spare Parts as Percent of O&M Expenses",null,null,null,{"$f":"Assumptions!F84","v":0.01},{"$f":"$G$82","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$82","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$82","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$82","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$82","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"O&M Expense",null,null,null,null,{"$f":"H79","v":0},0,0,0,0,0,5.3663227727566216,5.3929554654775389,5.4197203344300391,5.4466180355957166,5.4736492282117561,5.5008145747870909,5.5281147411186424,5.555550396307634,5.5831222127759936,5.6108308662828348,5.6386770359410168,5.6666614042337873,5.6947846570315157,5.7230474836084939,5.7514505766598383,5.7799946323184646,5.8086803501721462,5.8375084332806653,5.8664795881930374,5.895594524964836,5.9248539571755918,5.9542586019462806,5.9838091799569009,6.0135064154641356,6.0433510363191054,6.0733437739852079,6.1034853635560395,6.1337765437734193,6.1642180570454892,6.1948106494649124,6.225555070827161,6.2564520746488874,6.2875024181863983,6.3187068624542109,6.3500661722437046,6.3815811161418665,6.4132524665501283,6.445080999703297,6.4770674956885799,6.5092127384647052,6.5415175158811314,6.5739826196973636,6.6066088456023522,6.6393969932339996,6.6723478661987556,6.7054622720913128,6.738741022514402,6.772184933098683,6.8057948235227332,6.8395715175331411,6.8735158429646921,6.9076286317606579,6.9419107199931895,6.9763629478838061,7.0109861598239878,7.0457812043958734,7.0807489343930561,7.1158902068414838,{"$f":"BT79","v":7.1512058830204692},7.1866968284837922,7.222363913080919,7.2582080109783158,7.2942300006808809,7.3304307650534701,7.3668111913425385,7.4033721711978835,7.4401146006945007,7.4770393803545421,7.5141474151693917,7.5514396146218434,7.5889168927083919,7.6265801679616345,7.6644303634727819,7.7024684069142832,7.7406952305625625,7.7791117713208697,7.8177189707422405,7.8565177750525708,7.8955091351738167,7.9346940067472893,7.9740733501570871,8.0136481305536247,8.0534193178772959,8.0933878868822386,8.1335548171602312,8.1739210931646991,8.214487704234843,8.2552556446198846,8.296225913503438,8.3373995150279949,8.3787774583195418,8.4203607575122845,8.462150431773507,8.5041475053285573,8.5463530074859353,8.5887679726625308,8.6313934404089796,8.6742304554351293,8.7172800676356559,8.760543332115784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Spare Part",null,null,null,null,{"$f":"H83*H82","v":0},0,0,0,0,0,5.3663227727566216E-2,5.3929554654775391E-2,5.4197203344300393E-2,5.4466180355957169E-2,5.4736492282117563E-2,5.5008145747870912E-2,5.5281147411186428E-2,5.555550396307634E-2,5.5831222127759934E-2,5.610830866282835E-2,5.6386770359410171E-2,5.6666614042337873E-2,5.694784657031516E-2,5.7230474836084941E-2,5.7514505766598382E-2,5.7799946323184644E-2,5.8086803501721462E-2,5.8375084332806651E-2,5.8664795881930375E-2,5.895594524964836E-2,5.9248539571755916E-2,5.9542586019462808E-2,5.9838091799569011E-2,6.0135064154641357E-2,6.0433510363191056E-2,6.0733437739852077E-2,6.1034853635560396E-2,6.1337765437734192E-2,6.1642180570454896E-2,6.1948106494649123E-2,6.2255550708271608E-2,6.2564520746488869E-2,6.2875024181863984E-2,6.3187068624542111E-2,6.3500661722437041E-2,6.381581116141867E-2,6.4132524665501289E-2,6.4450809997032968E-2,6.4770674956885793E-2,6.509212738464705E-2,6.5415175158811317E-2,6.5739826196973633E-2,6.606608845602352E-2,6.6393969932339994E-2,6.6723478661987551E-2,6.7054622720913129E-2,6.7387410225144023E-2,6.7721849330986836E-2,6.8057948235227331E-2,6.8395715175331412E-2,6.873515842964692E-2,6.9076286317606581E-2,6.9419107199931898E-2,6.976362947883806E-2,7.0109861598239884E-2,7.0457812043958734E-2,7.0807489343930566E-2,7.1158902068414839E-2,{"$f":"BT83*BT82","v":7.15120588302047E-2},7.186696828483792E-2,7.2223639130809189E-2,7.2582080109783162E-2,7.2942300006808805E-2,7.3304307650534709E-2,7.3668111913425385E-2,7.4033721711978834E-2,7.4401146006945015E-2,7.4770393803545429E-2,7.5141474151693921E-2,7.5514396146218438E-2,7.5889168927083916E-2,7.6265801679616343E-2,7.6644303634727823E-2,7.702468406914284E-2,7.7406952305625623E-2,7.7791117713208693E-2,7.8177189707422406E-2,7.8565177750525711E-2,7.8955091351738171E-2,7.9346940067472893E-2,7.9740733501570876E-2,8.0136481305536245E-2,8.0534193178772959E-2,8.093387886882239E-2,8.1335548171602309E-2,8.1739210931646988E-2,8.2144877042348435E-2,8.2552556446198841E-2,8.2962259135034383E-2,8.3373995150279948E-2,8.3787774583195418E-2,8.4203607575122852E-2,8.4621504317735075E-2,8.5041475053285576E-2,8.5463530074859351E-2,8.588767972662531E-2,8.6313934404089798E-2,8.6742304554351293E-2,8.7172800676356563E-2,8.7605433321157847E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF83*EF82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR83*GR82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD83*JD82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue Months",null,null,null,{"$f":"Assumptions!F83","v":1},{"$f":"$G$86/H4","v":1},1,1,1,1,1,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$86/BT4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$86/EF4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$86/GR4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,{"$f":"$G$86/JD4","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331]
[null,null,"Revenues",null,null,null,null,{"$f":"H50","v":0},0,0,0,0,0,71.122484160000013,71.904049920000006,71.904049920000006,70.340918400000007,72.544933843200013,73.342130918400002,73.342130918400002,71.74773676800001,73.995832520064013,74.808973536767994,74.808973536767994,73.995832520064013,75.475749170465278,76.30515300750335,76.30515300750335,74.646345333427206,76.985264153874596,77.831256067653413,77.831256067653413,76.13927224009575,78.524969436952091,79.387881189006492,79.387881189006492,77.662057684897661,80.095468825691142,80.975638812786642,80.975638812786642,80.095468825691142,81.697378202204959,82.595151589042359,82.595151589042359,80.79960481536753,83.331325766249066,84.247054620823221,84.247054620823221,82.415596911674911,84.99795228157403,85.931995713239687,85.931995713239687,84.063908849908387,86.697911327205532,87.650635627504485,87.650635627504485,86.697911327205532,88.431869553749621,89.403648340054559,89.403648340054559,87.460090767444697,90.200506944824625,91.191721306855655,91.191721306855655,89.20929258279358,92.004517083721126,93.015555732992766,93.015555732992766,90.993478434449457,93.844607425395552,94.875866847652631,{"$f":"BT50","v":94.875866847652631},93.844607425395552,95.721499573903458,96.773384184605689,96.773384184605689,94.669614963201226,97.635929565381531,98.708851868297799,98.708851868297799,96.563007262465248,99.58864815668916,100.68302890566376,100.68302890566376,98.49426740771456,101.58042111982296,102.69668948377704,102.69668948377704,101.58042111982296,103.6120295422194,104.75062327345258,104.75062327345258,102.47343581098622,105.68427013306379,106.84563573892163,106.84563573892163,104.52290452720595,107.79795553572509,108.98254845370008,108.98254845370008,106.61336261775008,109.9539146464396,111.16219942277408,111.16219942277408,109.9539146464396,112.15299293936839,113.38544341122956,113.38544341122956,110.92054246750719,114.39605279815576,115.65315227945416,115.65315227945416,113.13895331685734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Accounts Receivable",null,null,null,null,{"$f":"H87*H86","v":0},0,0,0,0,0,23.707494720000003,23.968016640000002,23.968016640000002,23.446972800000001,24.181644614400003,24.447376972800001,24.447376972800001,23.915912256000002,24.665277506688003,24.936324512255997,24.936324512255997,24.665277506688003,25.158583056821758,25.435051002501115,25.435051002501115,24.882115111142401,25.661754717958196,25.943752022551138,25.943752022551138,25.379757413365247,26.174989812317364,26.462627063002163,26.462627063002163,25.887352561632554,26.698489608563712,26.991879604262213,26.991879604262213,26.698489608563712,27.232459400734985,27.531717196347451,27.531717196347451,26.933201605122509,27.777108588749687,28.082351540274406,28.082351540274406,27.471865637224969,28.332650760524675,28.643998571079894,28.643998571079894,28.02130294996946,28.899303775735177,29.216878542501494,29.216878542501494,28.899303775735177,29.477289851249871,29.801216113351519,29.801216113351519,29.153363589148231,30.066835648274875,30.397240435618549,30.397240435618549,29.736430860931193,30.668172361240373,31.005185244330921,31.005185244330921,30.331159478149818,31.281535808465183,31.625288949217541,{"$f":"BT87*BT86","v":31.625288949217541},31.281535808465183,31.907166524634484,32.257794728201894,32.257794728201894,31.556538321067073,32.545309855127172,32.902950622765928,32.902950622765928,32.187669087488416,33.196216052229715,33.561009635221254,33.561009635221254,32.831422469238184,33.860140373274319,34.232229827925678,34.232229827925678,33.860140373274319,34.537343180739796,34.916874424484192,34.916874424484192,34.157811936995401,35.228090044354595,35.615211912973876,35.615211912973876,34.840968175735313,35.932651845241693,36.327516151233354,36.327516151233354,35.537787539250026,36.651304882146533,37.054066474258022,37.054066474258022,36.651304882146533,37.384330979789461,37.795147803743184,37.795147803743184,36.97351415583573,38.13201759938525,38.551050759818054,38.551050759818054,37.712984438952446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF87*EF86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87*GR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD87*JD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Current Assets",null,null,null,null,{"$f":"H80+H84+H88","v":0},0,0,0,0,0,25.549932205313109,25.819598016480622,25.828787288154317,25.31697832555453,26.060930849419371,26.335989976810236,26.345363033917401,25.823317892065624,26.58214946640776,26.862709776346435,26.872270294595747,26.610831255474938,27.113792455735911,27.399963971873365,27.409715700487659,26.866579934905072,27.656068304850635,27.947963251310831,27.957910014497415,27.403911533603175,28.209189670947652,28.506922516337053,28.517068214787365,27.95198976427524,28.773373464366603,29.077060966663801,29.087409579083118,28.804419555259251,29.348840933653936,29.658602185997072,29.669157770664775,29.081250150751959,29.935817752327019,30.251774229717018,30.262540926078078,29.662875153767011,30.534534107373553,30.85680971431136,30.867791744599639,30.256132656842343,31.145224789521031,31.473945908597589,31.485147579491635,31.178830076745516,31.768129285311446,32.103424826769533,32.114850531081466,31.47848041617878,32.403491871017678,32.745493323304927,32.757147541703091,32.108050024502354,33.051561708438037,33.400403189771026,33.412290492537153,32.750211024992403,33.712592942606797,34.068411253566453,{"$f":"BT80+BT84+BT88","v":34.080536302387905},33.74896838624462,34.386844801458935,34.749779478637784,34.762147028435663,34.073319550402097,35.074581697488114,35.444775068210532,35.457389969004375,34.754785941410141,35.776073331437871,36.15367056957475,36.166537768384465,35.449881660238347,36.491594798066643,36.876743980966246,36.889868523752156,36.530968748094487,37.221426694027969,37.614278860585571,37.627665894227199,36.882056879311968,37.965855227908527,38.366564437797287,38.380219212111747,37.619698016898212,38.725172332466705,39.133895726553234,39.14782359635398,38.372091977236188,39.499675779116046,39.916573641084298,39.930780068281067,39.542295408892414,40.289669294698363,40.714905113905985,40.729395669646692,39.922324493116534,41.095462680592334,41.529203216184115,41.543983583039626,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF80+EF84+EF88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR80+GR84+GR88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD80+JD84+JD88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in Current Assets",null,null,null,null,{"$f":"H90-G90","v":0},0,0,0,0,0,25.549932205313109,0.26966581116751343,9.1892716736943214E-3,-0.51180896259978681,0.74395252386484145,0.27505912739086469,9.3730571071652946E-3,-0.52204514185177686,0.75883157434213544,0.28056030993867509,9.5605182493123664E-3,-0.26143903912080901,0.50296120026097313,0.28617151613745406,9.7517286142938531E-3,-0.54313576558258703,0.7894883699455626,0.29189494646019654,9.946763186583496E-3,-0.55399848089423998,0.80527813734447662,0.29773284538940104,1.0145698450312324E-2,-0.56507845051212513,0.82138370009136352,0.30368750229719765,1.0348612419317504E-2,-0.28299002382386718,0.5444213783946843,0.30976125234313656,1.0555584667702789E-2,-0.5879076199128157,0.8545676015750594,0.31595647738999943,1.0766696361059758E-2,-0.59966577231106655,0.87165895360654133,0.32227560693780788,1.0982030288278821E-2,-0.61165908775729605,0.88909213267868736,0.32872111907655821,1.120167089404589E-2,-0.30631750274611846,0.58929920856592943,0.3352955414580876,1.142570431193235E-2,-0.63637011490268591,0.92501145483889857,0.34200145228724921,1.1654218398163607E-2,-0.64909751720073672,0.9435116839356823,0.34884148133298964,1.1887302766126595E-2,-0.66207946754474989,0.96238191761439396,0.35581831095965555,{"$f":"BT90-BS90","v":1.2125048821452822E-2},-0.3315679161432854,0.63787641521431482,0.36293467717884909,1.2367549797879462E-2,-0.68882747803356636,1.0012621470860168,0.37019337072241854,1.261490079384231E-2,-0.70260402759423357,1.0212873900277302,0.37759723813687884,1.2867198809715319E-2,-0.71665610814611824,1.041713137828296,0.3851491828996032,1.312454278590991E-2,-0.35889977565766884,0.6904579459334812,0.3928521665576028,1.3387033641627966E-2,-0.74560901491523168,1.0837983485965594,0.40070920988875969,1.3654774314460383E-2,-0.7605211952135349,1.1054743155684932,0.40872339408652891,1.3927869800745896E-2,-0.77573161911779209,1.1275838018798581,0.41689786196825196,1.4206427196768345E-2,-0.38848465938865218,0.7473738858059491,0.42523581920762155,1.4490555740707123E-2,-0.80707117653015814,1.1731381874758,0.43374053559178094,1.4780366855511318E-2,-0.82321260006076358,-40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF90-EE90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR90-GQ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD90-JC90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Pre-tax Cash Flow",null,null,null,null,null,{"$f":"H50-H41-H74-H91","v":-370.22763117774787},-555.34144676662174,-555.34144676662174,-185.11381558887393,-213.73966336034928,-28.625847771475353,39.033428198732935,65.088570334105071,65.342224678593851,64.293136365649119,65.234301803715908,66.493169602762009,66.751498180661613,65.681029247979041,66.64061914132823,67.92426544287629,68.187361738854932,67.637178585175775,68.344514417344982,69.382387785877043,69.650347154296327,68.535825592705905,69.533377233718923,70.868077161822043,71.140996864130756,70.003786017829569,71.020889838183905,72.38188491137015,72.65986415424608,71.499510237539909,72.536557280822393,73.924373401993421,74.207513376247931,73.610333519125703,74.374332654096349,75.496116248513346,75.784520168773994,74.57648226980541,75.654620329609017,77.097698538047879,77.391471683234784,76.158874172807913,77.258176140328615,78.7297170594573,79.028966814069008,77.771318499954617,78.892207653346816,80.392780537379124,80.697616433604111,80.049565833261141,80.87489914947588,82.087509870943563,82.398043631614087,81.088780641582034,82.254148032743785,83.814538377263517,84.130883959668509,82.79503685635683,83.983312741862889,85.574512039794058,85.896785680368211,84.533822781511361,85.741839390530856,87.344521146994254,{"$f":"BT50-BT41-BT74-BT91","v":87.652898732953474},86.929841330197803,87.801622062750994,89.092604313591295,89.407149451269675,87.968374493324092,89.208219044095728,90.875649143520249,91.196485183952205,89.728934726847697,90.993576168634803,92.694354870047789,93.021607631288418,91.524706165041806,92.814640435664643,94.549434711105903,94.883232527571323,94.100571941302519,95.044215442686436,96.441616148985162,96.782089921779885,95.224713636296912,96.566761251452903,98.371641215622006,98.718924463872639,97.130400652680009,98.499289220139133,100.3402667835916,100.69449569680725,99.074201409390753,100.47046774819907,102.34826486292059,102.70957835440053,101.86240136545872,102.88383143893168,104.39642290383614,104.76496266514567,103.07920848851758,104.53188398741375,106.48554410557001,106.86145466210576,105.14198540194508,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF50-EF41-EF74-EF91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR50-GR41-GR74-GR91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD50-JD41-JD74-JD91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax Project IRR",null,null,{"$f":"XIRR(H93:KU93,H7:KU7)","v":0.1502154052257538}]
[]
["Operating Taxes without Interest for Project IRR"]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H50-H74","v":0},0,0,0,0,0,64.583360404046047,65.358236145272585,65.351413950267542,63.781327403049332,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,74.217861988667252,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,{"$f":"BT50-BT74","v":87.66502378177492},86.598273414054518,88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF50-EF74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR50-GR74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD50-JD74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Book Depreciation",null,null,null,null,null,{"$f":"H66","v":0},0,0,0,0,0,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,31.908278315937856,26.106773167584379,0,{"$f":"BT66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT for MAT",null,null,null,null,null,{"$f":"H99-H100","v":0},0,0,0,0,0,32.675082088108191,33.449957829334728,33.443135634329686,31.873049087111475,34.0699760116429,34.859950414215014,34.852592921830926,33.250705790189407,35.491172399732513,36.296547436877113,36.288643941166391,35.467461230117102,36.939197301668095,37.760280986076644,37.751820566972761,36.084411511185458,38.414587287726626,39.25169379234439,39.242665311379476,37.541509220997476,39.917889659590521,40.771339440821698,40.761731536758539,39.026153471089934,41.449662664975897,42.319782588352759,42.309583672729396,41.419065179363976,43.010475716553181,43.897599184918626,43.886797437503837,42.080296333954742,44.600909615246216,45.505376699500026,45.493960063657987,43.650930084558986,46.2215567779973,47.143714350457252,47.131670528419427,45.251381096259472,47.873021470087643,48.81322334051783,48.800539788560307,47.834970014577159,49.555920042103956,50.514527096463802,50.501191019988163,48.544132210741488,51.270881171644824,52.24826151361291,52.234259862128816,50.237661023218244,53.018546109860715,54.015075205189198,54.000394667196481,51.963464998028748,60.597448140560871,87.700339457953902,{"$f":"BT99-BT100","v":87.66502378177492},86.598273414054518,88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF99-EF100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR99-GR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD99-JD100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT Tax Rate",null,null,null,{"$f":"Assumptions!F78","v":0.20007750000000002},null,{"$f":"$F$102","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$102","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$102","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$102","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$102","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002]
[null,"Minimum Alternative Taxes - EBIT",null,null,null,null,null,{"$f":"H101*H102","v":0},0,0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,8.4651957272805163,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,10.106820295142738,10.104152046301683,9.7125886123946312,10.258149727619768,10.453701542989888,10.450900127565079,10.05142562337295,10.607818159295658,10.807201209366243,10.804263964026005,10.396720168143098,12.124185930343069,17.546864667898774,{"$f":"BT101*BT102","v":17.539798795698072},17.326366049000494,17.694753756725106,17.898040602425812,17.890833412781095,17.462673567951789,18.048887473028667,18.256240055643389,18.248888722205781,17.812165680479886,18.410103863658303,18.621603497925321,18.61410513781896,18.168647635258548,18.778544582100537,18.99427420905289,18.986625881744398,18.755599412721807,19.154354114911605,19.374398334403008,19.366597040548353,18.903143054884495,19.537679838378899,19.762124942260133,19.754167622528382,19.28144455715125,19.928672076315543,20.157606082274398,20.149489616148013,19.667312089463341,20.327484159010918,20.560996845088948,20.552718049640035,20.302647569758737,20.734272483360197,20.97245542315979,20.964011051801897,20.462353553039165,21.149196574196466,21.39214317279205,21.383529914006999,20.87183926526901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF101*EF102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR101*GR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD101*JD102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Depreciation"]
[null,null,"Depreciation Base",null,null,null,null,{"$f":"H65","v":351.71624961886045},879.29062404715114,1406.8649984754418,1582.7231232848719,1785.7758034772039,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"BT65","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"EF65","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"GR65","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,{"$f":"JD65","v":1812.9703588601053},1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053,1812.9703588601053]
[null,null,"Age of Project in Quarters",null,null,null,null,{"$f":"G107+H9","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BS107+BT9","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"EE107+EF9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"GQ107+GR9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"JC107+JD9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"Depreciation Rate with Lookup",null,null,null,null,{"$f":"LOOKUP(H107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(I107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(J107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(K107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(L107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(M107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(N107,Assumptions!67:67,Assumptions!68:68)","v":0.25},{"$f":"LOOKUP(O107,Assumptions!67:67,Assumptions!68:68)","v":0.25},{"$f":"LOOKUP(P107,Assumptions!67:67,Assumptions!68:68)","v":0.25},{"$f":"LOOKUP(Q107,Assumptions!67:67,Assumptions!68:68)","v":0.25},{"$f":"LOOKUP(R107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(S107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(T107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(U107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(V107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(W107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(X107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(Y107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(Z107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(AZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(BZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(CZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(DZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(ED107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(ER107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(ES107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(ET107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(EZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(FZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(GZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(HZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(ID107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(II107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(IZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JU107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JV107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JW107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JX107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JY107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(JZ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KA107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KB107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KC107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KD107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KE107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KF107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KG107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KH107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KI107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KJ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KK107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KL107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KM107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KN107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KO107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KP107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KQ107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KR107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KS107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KT107,Assumptions!67:67,Assumptions!68:68)","v":0},{"$f":"LOOKUP(KU107,Assumptions!67:67,Assumptions!68:68)","v":0}]
[null,null,"Tax Depreciation",null,null,null,null,{"$f":"H108*H106","v":0},{"$f":"I108*I106","v":0},0,0,0,0,453.24258971502633,453.24258971502633,453.24258971502633,453.24258971502633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU108*BU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG108*EG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS108*GS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE108*JE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable Income for Normal Taxes",null,null,null,null,null,{"$f":"H99-H109","v":0},0,0,0,0,0,-388.65922931098027,-387.88435356975373,-387.89117576475877,-389.46126231197701,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,74.217861988667252,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,{"$f":"BT99-BT109","v":87.66502378177492},86.598273414054518,88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF99-EF109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR99-GR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD99-JD109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Loss Carryforward "]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G117","v":0},{"$f":"H117","v":0},0,0,0,0,0,388.65922931098027,776.54358288073399,1164.4347586454928,1553.8960209574698,1487.917766629889,1421.1495378997361,1354.3886666619674,1289.2296825558401,1221.8302318401697,1153.6254060873548,1085.4284838302506,1018.0527442841956,949.20526866658963,879.53670936457513,809.87661048166456,741.88392065454127,671.5610550508768,600.4010829425946,529.25013931527724,459.80035177834191,387.97418380281351,315.29456604605394,242.62455619335753,171.69012440632974,98.332183425415991,24.104122521125376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Incresase from Tax Loss",null,null,null,null,{"$f":"MAX(-H111,0)","v":0},{"$f":"MAX(-I111,0)","v":0},0,0,0,0,388.65922931098027,387.88435356975373,387.89117576475877,389.46126231197701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BU111,0)","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,{"$f":"MAX(-EG111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GS111,0)","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,{"$f":"MAX(-JE111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reduction from Use of NOL",null,null,null,null,{"$f":"MIN(MAX(H111,0),H114)","v":0},{"$f":"MIN(MAX(I111,0),I114)","v":0},0,0,0,0,0,0,0,0,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,24.104122521125376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BU111,0),BU114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EG111,0),EG114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GS111,0),GS114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JE111,0),JE114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H114+H115-H116","v":0},{"$f":"I114+I115-I116","v":0},0,0,0,0,388.65922931098027,776.54358288073399,1164.4347586454928,1553.8960209574698,1487.917766629889,1421.1495378997361,1354.3886666619674,1289.2296825558401,1221.8302318401697,1153.6254060873548,1085.4284838302506,1018.0527442841956,949.20526866658963,879.53670936457513,809.87661048166456,741.88392065454127,671.5610550508768,600.4010829425946,529.25013931527724,459.80035177834191,387.97418380281351,315.29456604605394,242.62455619335753,171.69012440632974,98.332183425415991,24.104122521125376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU114+BU115-BU116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG114+EG115-EG116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS114+GS115-GS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE114+JE115-JE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable Income Adjsted for Tax Loss",null,null,null,null,null,{"$f":"H111+H115-H116","v":0},{"$f":"I111+I115-I116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.113739467541876,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,87.66502378177492,{"$f":"BU111+BU115-BU116","v":86.598273414054518},88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG111+EG115-EG116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS111+GS115-GS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE111+JE115-JE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate for Normal Income",null,null,null,{"$f":"Assumptions!E78","v":0.33990000000000004},null,{"$f":"$F$120","v":0.33990000000000004},{"$f":"$F$120","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$120","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$120","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$120","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$120","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004]
[null,"Taxes on Normal Income Before Adjustment",null,null,null,null,null,{"$f":"H119*H120","v":0},{"$f":"I119*I120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.033660045017484,24.923964054053094,25.464884495643705,25.766417762541121,25.762746248594834,25.148716523498496,26.005472977809468,26.312901339747338,26.309020825224628,25.68257493532888,26.556330948428563,26.869772307307699,26.865678612197044,26.226568234205875,27.117663797270069,27.437238413029291,27.432927273718928,27.104730107542057,27.689681021898416,28.015511559675325,28.010978627281258,27.345774338018312,28.272596309829357,28.604807888064308,28.600048726724864,27.921404781379163,28.866627622328938,29.20534786183109,29.200357946967365,28.508005552417252,29.470764822638575,29.809345381758533,29.797341583425297,{"$f":"BU119*BU120","v":29.434753133437134},30.060585532660408,30.405937702962774,30.393693828662869,29.666318030497251,30.66220265688268,31.014461870591084,31.001973118805186,30.260049804676257,31.275852123589395,31.635156521571975,31.622417994750357,30.865656214338845,31.901774579630253,32.268265065572479,32.255271768214428,31.862794369102687,32.540215484791915,32.914035780452991,32.900782617147776,32.113447660807637,33.191425208056813,33.572721909631113,33.559203683059799,32.756122027592859,33.855659125787021,34.244581761392801,34.230793170290056,33.411649881713785,34.53317772187183,34.92987881018972,34.915814447264928,34.490984288393221,35.224246689878328,35.628881799962578,35.614536149779283,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343936,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG119*EG120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS119*GS120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE119*JE120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Period of Operation",null,null,null,null,null,{"$f":"G123+H9","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BS123+BT9","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"EE123+EF9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"GQ123+GR9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"JC123+JD9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Year of Operation",null,null,null,null,null,{"$f":"ROUNDUP(H123/3,0)","v":0},{"$f":"ROUNDUP(I123/3,0)","v":0},0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,{"$f":"ROUNDUP(BU123/3,0)","v":20},21,21,21,22,22,22,23,23,23,24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(EG123/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(GS123/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(JE123/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,"80 IA use switch",null,null,null,{"$f":"Assumptions!E80","v":10},{"$f":"Assumptions!F80","v":15},{"$f":"AND(H124>=$F$125,H124<=$G$125)","v":false},{"$f":"AND(I124>=$F$125,I124<=$G$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BU124>=$F$125,BU124<=$G$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EG124>=$F$125,EG124<=$G$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GS124>=$F$125,GS124<=$G$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JE124>=$F$125,JE124<=$G$125)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Corporate tax after considering 80 IA",null,null,null,null,null,{"$f":"NOT(H125)*H121","v":0},{"$f":"NOT(I125)*I121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.033660045017484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.015511559675325,28.010978627281258,27.345774338018312,28.272596309829357,28.604807888064308,28.600048726724864,27.921404781379163,28.866627622328938,29.20534786183109,29.200357946967365,28.508005552417252,29.470764822638575,29.809345381758533,29.797341583425297,{"$f":"NOT(BU125)*BU121","v":29.434753133437134},30.060585532660408,30.405937702962774,30.393693828662869,29.666318030497251,30.66220265688268,31.014461870591084,31.001973118805186,30.260049804676257,31.275852123589395,31.635156521571975,31.622417994750357,30.865656214338845,31.901774579630253,32.268265065572479,32.255271768214428,31.862794369102687,32.540215484791915,32.914035780452991,32.900782617147776,32.113447660807637,33.191425208056813,33.572721909631113,33.559203683059799,32.756122027592859,33.855659125787021,34.244581761392801,34.230793170290056,33.411649881713785,34.53317772187183,34.92987881018972,34.915814447264928,34.490984288393221,35.224246689878328,35.628881799962578,35.614536149779283,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343936,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(EG125)*EG121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(GS125)*GS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(JE125)*JE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Payable without MAT Credit (MAX)",null,null,null,null,null,{"$f":"MAX(H126,H103)","v":0},0,0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,17.033660045017484,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,28.015511559675325,28.010978627281258,27.345774338018312,28.272596309829357,28.604807888064308,28.600048726724864,27.921404781379163,28.866627622328938,29.20534786183109,29.200357946967365,28.508005552417252,29.470764822638575,29.809345381758533,{"$f":"MAX(BT126,BT103)","v":29.797341583425297},29.434753133437134,30.060585532660408,30.405937702962774,30.393693828662869,29.666318030497251,30.66220265688268,31.014461870591084,31.001973118805186,30.260049804676257,31.275852123589395,31.635156521571975,31.622417994750357,30.865656214338845,31.901774579630253,32.268265065572479,32.255271768214428,31.862794369102687,32.540215484791915,32.914035780452991,32.900782617147776,32.113447660807637,33.191425208056813,33.572721909631113,33.559203683059799,32.756122027592859,33.855659125787021,34.244581761392801,34.230793170290056,33.411649881713785,34.53317772187183,34.92987881018972,34.915814447264928,34.490984288393221,35.224246689878328,35.628881799962578,35.614536149779283,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343936,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EF126,EF103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GR126,GR103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JD126,JD103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"MAT Credit for Period",null,null,null,null,null,{"$f":"MAX(H103-H126,0)","v":0},0,0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,0,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BT103-BT126,0)","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,{"$f":"MAX(EF103-EF126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GR103-GR126,0)","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,{"$f":"MAX(JD103-JD126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Normal Tax Above MAT",null,null,null,null,null,{"$f":"MAX(H121-H103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5684643177369679,16.636941040628898,16.859456040465034,16.983495861620561,16.981985534292658,16.729396033741665,17.081834484265045,17.208299333153121,17.206703030588095,16.949005971335531,17.308437422178805,17.437375799354086,17.435691802047206,17.17278503291902,17.539349344088606,17.670810720116833,17.669037274173252,17.534028894450493,17.774656429674359,17.908691264532585,17.906826580979576,17.633185725623683,18.014446582209587,18.151106345074417,18.149148599159787,17.869979158006213,18.25880946303328,18.398146652464845,18.396093982941359,18.111285384274154,17.346578892295504,12.262480713859759,{"$f":"MAX(BT121-BT103,0)","v":12.257542787727225},12.108387084436639,12.365831775935302,12.507897100536962,12.502860415881774,12.203644462545462,12.613315183854013,12.758221814947696,12.753084396599405,12.447884124196371,12.865748259931092,13.013553023646654,13.008312856931397,12.697008579080297,13.123229997529716,13.273990856519589,13.268645886470029,13.10719495638088,13.38586136988031,13.539637446049984,13.534185576599423,13.210304605923142,13.653745369677914,13.81059696737098,13.805036060531418,13.474677470441609,13.926987049471478,14.086975679118403,14.081303554142043,13.744337792250445,14.205693562860912,14.368881965100773,14.363096397624894,14.188336718634485,14.489974206518131,14.656426376802788,14.650525097977386,14.299945919305365,14.779940463048497,14.94972167673885,14.943702372336936,14.586111610091471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EF121-EF103,0)","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,{"$f":"MAX(GR121-GR103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JD121-JD103,0)","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]
[null,"Test",null,null,null,null,null,{"$f":"H128>H103","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT128>BT103","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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF128>EF103","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR128>GR103","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,{"$f":"JD128>JD103","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G137","v":0},{"$f":"H137","v":0},0,0,0,0,0,6.5375487364834672,13.230132674082187,19.921351643959785,26.29843162268633,33.11506724815581,40.089758977155917,47.062978637473542,53.715696725210165,60.816681771017649,68.078804240819437,75.339345398958159,82.435586373226911,89.826288621351409,97.381271240343153,104.93456111983164,112.15423996396085,119.84013455202097,127.69351531675875,135.54508968559628,143.0563009967604,151.04297256512712,159.20040023209813,167.35590557364395,175.16416079475596,183.45730567660766,191.92454197742882,183.35607765969183,191.64310067311604,200.24852912829471,209.03145102921528,217.81221174351745,226.23153223327429,235.15517072681871,244.25977273341292,253.36209052804944,262.09565949204278,271.34355301829254,280.77594952624617,290.20593633639601,299.25971953768288,308.83803399086435,318.60446168377678,328.36835168332243,337.93905289641401,347.85407748863804,329.94538622410545,312.03855964312589,294.40537391750223,276.39092733529264,258.23982099021822,240.09067239105843,222.22069323305223,203.96188377001894,185.5637371175541,167.16764313461275,149.05635775033858,131.70977885804308,119.44729814418332,{"$f":"BT137","v":107.18975535645609},95.081368272019446,82.715536496084141,70.207639395547176,57.704778979665406,45.501134517119944,32.887819333265931,20.129597518318235,7.3765131217188298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: MAT Credit",null,null,null,null,null,{"$f":"H130","v":0},{"$f":"I130","v":0},0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,0,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: MAT Credit Used",null,null,null,null,null,{"$f":"MIN(H134,MAX(H126-H103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5684643177369679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.908691264532585,17.906826580979576,17.633185725623683,18.014446582209587,18.151106345074417,18.149148599159787,17.869979158006213,18.25880946303328,18.398146652464845,18.396093982941359,18.111285384274154,17.346578892295504,12.262480713859759,{"$f":"MIN(BT134,MAX(BT126-BT103,0))","v":12.257542787727225},12.108387084436639,12.365831775935302,12.507897100536962,12.502860415881774,12.203644462545462,12.613315183854013,12.758221814947696,12.753084396599405,7.3765131217188298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EF134,MAX(EF126-EF103,0))","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,{"$f":"MIN(GR134,MAX(GR126-GR103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JD134,MAX(JD126-JD103,0))","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]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H134+H135-H136","v":0},{"$f":"I134+I135-I136","v":0},0,0,0,0,6.5375487364834672,13.230132674082187,19.921351643959785,26.29843162268633,33.11506724815581,40.089758977155917,47.062978637473542,53.715696725210165,60.816681771017649,68.078804240819437,75.339345398958159,82.435586373226911,89.826288621351409,97.381271240343153,104.93456111983164,112.15423996396085,119.84013455202097,127.69351531675875,135.54508968559628,143.0563009967604,151.04297256512712,159.20040023209813,167.35590557364395,175.16416079475596,183.45730567660766,191.92454197742882,183.35607765969183,191.64310067311604,200.24852912829471,209.03145102921528,217.81221174351745,226.23153223327429,235.15517072681871,244.25977273341292,253.36209052804944,262.09565949204278,271.34355301829254,280.77594952624617,290.20593633639601,299.25971953768288,308.83803399086435,318.60446168377678,328.36835168332243,337.93905289641401,347.85407748863804,329.94538622410545,312.03855964312589,294.40537391750223,276.39092733529264,258.23982099021822,240.09067239105843,222.22069323305223,203.96188377001894,185.5637371175541,167.16764313461275,149.05635775033858,131.70977885804308,119.44729814418332,107.18975535645609,{"$f":"BU134+BU135-BU136","v":95.081368272019446},82.715536496084141,70.207639395547176,57.704778979665406,45.501134517119944,32.887819333265931,20.129597518318235,7.3765131217188298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG134+EG135-EG136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS134+GS135-GS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE134+JE135-JE136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes after MAT Credit",null,null,null,null,null,{"$f":"H128-H136","v":0},{"$f":"I128-I136","v":0},0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,8.4651957272805163,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,10.106820295142739,10.104152046301682,9.7125886123946295,10.25814972761977,10.45370154298989,10.450900127565077,10.05142562337295,10.607818159295658,10.807201209366244,10.804263964026006,10.396720168143098,12.124185930343071,17.546864667898774,17.539798795698072,{"$f":"BU128-BU136","v":17.326366049000494},17.694753756725106,17.898040602425812,17.890833412781095,17.462673567951789,18.048887473028667,18.256240055643389,18.248888722205781,22.883536682957427,31.275852123589395,31.635156521571975,31.622417994750357,30.865656214338845,31.901774579630253,32.268265065572479,32.255271768214428,31.862794369102687,32.540215484791915,32.914035780452991,32.900782617147776,32.113447660807637,33.191425208056813,33.572721909631113,33.559203683059799,32.756122027592859,33.855659125787021,34.244581761392801,34.230793170290056,33.411649881713785,34.53317772187183,34.92987881018972,34.915814447264928,34.490984288393221,35.224246689878328,35.628881799962578,35.614536149779283,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343936,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG128-EG136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS128-GS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE128-JE136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow"]
[null,null,"EBITDA",null,null,null,null,{"$f":"H99","v":0},0,0,0,0,0,64.583360404046047,65.358236145272585,65.351413950267542,63.781327403049332,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,74.217861988667252,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,{"$f":"BT99","v":87.66502378177492},86.598273414054518,88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Working Capital Change"]
[null,null,"Less: Capital Expenditure",null,null,null,null,{"$f":"H41","v":370.22763117774787},555.34144676662174,555.34144676662174,185.11381558887393,213.73966336034928,28.625847771475353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes on Operations",null,null,null,null,{"$f":"H139","v":0},{"$f":"I139","v":0},0,0,0,0,6.5375487364834672,6.6925839375987195,6.6912189698775979,6.3770799787265471,6.8166356254694831,6.9746917290001047,6.9732196603176275,6.6527180877366217,7.1009850458074828,7.2621224698017812,7.2605411581387198,7.0962409742687553,7.3907022481244988,7.5549826189917502,7.5532898794884931,7.2196788441292092,7.6858945880601244,7.8533807647377856,7.8515743688375279,7.5112113111641232,7.9866715683667238,8.1574276669710049,8.1555053415458065,7.8082552211119971,8.2931448818517151,8.4672363008211491,8.4651957272805163,8.2870230134241964,8.6054284551786697,8.7829219009205577,8.7807607143021755,8.4193204897568314,8.9236384935444253,9.1046020065942166,9.1023177946365319,8.7335689639933509,9.2478935262497561,9.4323965079536123,9.4299868101498383,9.0537832012868549,9.578314453181461,9.7664276929124565,9.7638899995456754,9.5707012130915619,9.9150245922240554,10.106820295142739,10.104152046301682,9.7125886123946295,10.25814972761977,10.45370154298989,10.450900127565077,10.05142562337295,10.607818159295658,10.807201209366244,10.804263964026006,10.396720168143098,12.124185930343071,17.546864667898774,17.539798795698072,{"$f":"BU139","v":17.326366049000494},17.694753756725106,17.898040602425812,17.890833412781095,17.462673567951789,18.048887473028667,18.256240055643389,18.248888722205781,22.883536682957427,31.275852123589395,31.635156521571975,31.622417994750357,30.865656214338845,31.901774579630253,32.268265065572479,32.255271768214428,31.862794369102687,32.540215484791915,32.914035780452991,32.900782617147776,32.113447660807637,33.191425208056813,33.572721909631113,33.559203683059799,32.756122027592859,33.855659125787021,34.244581761392801,34.230793170290056,33.411649881713785,34.53317772187183,34.92987881018972,34.915814447264928,34.490984288393221,35.224246689878328,35.628881799962578,35.614536149779283,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343936,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow",null,null,null,{"$f":"H142-H143-H144-H145","v":-370.22763117774787},{"$f":"I142-I143-I144-I145","v":-555.34144676662174},-555.34144676662174,-185.11381558887393,-213.73966336034928,-28.625847771475353,58.045811667562582,58.665652207673865,58.660194980389946,57.404247424322783,59.161618702111276,59.793537001152764,59.787651577451157,58.50626601839064,60.298465669862885,60.942703283013188,60.936381098965526,60.279498571786206,61.456773369481454,62.11357668302275,62.106809003422121,60.773010982994109,62.63697101560436,63.306591343544461,63.299369258479807,61.938576225771207,63.839496407161654,64.522190089788552,64.514504511150591,63.126176565915792,65.064796099062036,65.760824603469473,65.752666261386736,65.040320481877643,66.313325577312369,67.022955599935926,67.014315039139518,65.56925416013577,67.585549437639642,68.309053008843662,68.29992058495931,66.825639436503494,68.881941567685402,69.619596158441496,69.609962034207442,68.10587621091048,70.202985332844037,70.955073963543228,70.944928104952481,70.172547117423449,71.549173765817756,72.315985117258919,72.305317289624341,70.739821914284718,72.921009759962914,73.702838286560876,73.691638050501595,72.094513715783151,74.31900626650291,75.116152311760814,75.104409019108331,73.475023145823513,74.580035377802176,70.153474790055128,70.125224986076844,{"$f":"BU142-BU143-BU144-BU145","v":69.27190736505402},70.744744721240195,71.557498388344328,71.528683588286469,69.816873447338736,72.160593718153081,72.989602458599279,72.960211362540278,66.142794016296037,60.739011435073131,61.436795586612703,61.412056835347776,59.942393842556839,61.954578993862683,62.666318828433035,62.641085302142798,61.878877796542156,63.19445790382801,63.920432535089773,63.894694338273744,62.365656960574043,64.459134391992649,65.199628515879652,65.173375555127308,63.613757429873608,65.749104409920591,66.504408416285344,66.477630396317934,64.886819908559175,67.064873828207084,67.835283914699119,67.807970334332367,66.982932417676849,68.406958634859308,69.192776923081169,69.164917071107098,67.509837839642898,69.775885137644593,70.577419791630888,70.549002742617319,68.860821926523826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG142-EG143-EG144-EG145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS142-GS143-GS144-GS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE142-JE143-JE144-JE145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"After Tax Project IRR",null,null,null,{"$f":"XIRR(H146:KU146,H7:KU7)","v":0.12982671856880187}]
[]
["Inflation Index"]
[null,"Annual Inflation Rate",null,null,null,{"$f":"Assumptions!F57","v":0.02},null,{"$f":"$F$151","v":0.02},{"$f":"$F$151","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$151","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$151","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$151","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$F$151","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Periodic Inflation Rate",null,null,null,null,null,{"$f":"(1+H151)^(H4/12)-1","v":1.6515813019202241E-3},{"$f":"(1+I151)^(I4/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+BU151)^(BU4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+EG151)^(EG4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+GS151)^(GS4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+JE151)^(JE4/12)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3]
[null,"Index",null,null,null,null,1,{"$f":"G153*(1+H152)","v":1.0016515813019202},{"$f":"H153*(1+I152)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.0149628090294405,1.0200000000000002,1.0250621902046682,1.0301495037129325,1.0352620652100297,1.0404000000000009,1.0455634340087621,1.0507524937871915,1.0559673065142305,1.061208000000001,1.0664747026889376,1.0717675436629357,1.0770866526445155,1.0824321600000013,1.0878041967427166,1.0932028945361947,1.0986283856974062,1.1040808032000018,1.1095602806775713,1.115066952426919,1.1206009534113548,1.1261624192640023,1.1317514862911231,1.1373682914754577,1.1430129724795821,1.1486856676492825,1.1543865160169458,1.1601156573049669,1.1658732319291738,1.1716593810022682,1.1774742463372847,1.1833179704510663,1.1891906965677574,1.1950925686223137,1.2010237312640306,1.206984329860088,1.2129745104991128,1.2189944199947602,1.2250442058893114,1.2311240164572899,1.2372340007090952,1.2433743083946556,1.2495450900070979,1.255746496786436,1.2619786807232776,1.2682417945625493,1.2745359918072403,1.2808614267221652,1.2872182543377435,1.2936066304538005,1.3000267116433855,1.3064786552566088,1.3129626194244988,1.319478763062877,1.3260272458762536,1.3326082283617413,1.3392218718129889,1.3458683383241348,1.3525477907937791,{"$f":"BT153*(1+BU152)","v":1.3592603929289766},1.3660063092492492,1.3727857050906178,1.3795987466096549,1.3864456007875563,1.3933264354342345,1.4002414191924306,1.4071907215418484,1.4141745128033079,1.4211929641429195,1.4282462475762796,1.4353345359726859,1.4424580030593745,1.4496168234257785,1.4568111725278057,1.4640412266921401,1.4713071631205625,1.4786091598942945,1.4859473959783622,1.4933220512259833,1.5007333063829742,1.5081813430921809,1.5156663438979301,1.5231884922505035,1.5307479725106341,1.5383449699540248,1.5459796707758888,1.5536522620955138,1.5613629319608471,1.5691118693531056,1.576899264191407,1.5847253073374243,1.5925901906000643,1.6004941067401681,1.6084372494752355,1.6164198134841732,1.624441994412066,1.6325039888749719,1.6406059944647406,1.6487482097538571,1.6569308343003077,1.6651540686524717,1.6734181143540359,1.6817231739489347,1.6900694509863143,1.6984571500255217,1.7068864766411171,1.715357637427914,1.7238708400060414,1.7324262930260328,1.74102420617394,1.7496647901764728,1.7583482568061626,1.7670748188865537,1.7758446902974192,1.7846580859800025,1.7935152219422861,1.8024163152642851,1.8113615841033679,1.8203512476996029,1.8293855263811323,1.8384646415695713,1.8475888157854359,1.8567582726535956,{"$f":"EF153*(1+EG152)","v":1.8659732369087556},1.8752339344009634,1.8845405921011451,1.8938934381066681,1.9032927016469312,1.9127386130889832,1.9222314039431685,1.9317713068688021,1.9413585556798705,1.9509933853507635,1.9606760320220327,1.9704067330061787,1.9801857267934686,1.9900132530577794,1.999889552662474,2.0098148676663032,2.0197894413293387,2.0298135181189356,2.0398873437157241,2.0500111650196295,2.060185230155926,2.0704097884813151,2.0806850905900394,2.0910113883200232,2.1013889347590453,2.1118179842509419,2.1222987924018404,2.132831616086424,2.1434167134542266,2.1540543439359614,2.1647447682498782,2.1754882484081532,2.1862850477233118,2.1971354308146811,2.2080396636148762,2.218998013376317,2.2300107486777789,2.2410781394309756,2.2522004568871745,2.263377973643844,2.2746109636513352,2.2858997022195959,2.2972444660249187,2.3086455331167217,2.3201031829243628,2.3316176962639887,2.3431893553454182,2.3548184437790569,2.3665052465828507,2.3782500501892692,2.3900531424523273,2.4019148126546388,2.4138353515145083,2.4258150511930552,2.4378542053013743,2.449953108907732,2.4621120585447991,2.4743313522169168,2.4866112894074024,2.4989521710858873,2.5113542997156957,2.5238179792612558,2.5363435151955511,2.548931214507606,{"$f":"GR153*(1+GS152)","v":2.5615813857100105},2.5742943388464821,2.5870703854994632,2.5999098387977591,2.6128130134242116,2.6257802256234126,2.6388117932094532,2.6519080355737152,2.6650692736926969,2.6782958301358817,2.6915880290736434,2.7049461962851904,2.7183706591665517,2.7318617467386002,2.7454197896551169,2.759045120210895,2.7727380723498838,2.7864989816733732,2.8003281854482203,2.8142260226151139,2.8281928337968822,2.8422289613068417,2.8563347491571855,2.8705105430674172,2.884756690472821,2.8990735405329797,2.9134614441403306,2.9279207539287668,2.9424518242822786,2.9570550113436402,2.9717306730231381,2.9864791690073429,3.001300860767925,3.016196111570514,3.0311652864836018,3.0462087523874906,3.0613268779832841,3.0765200338019247,3.0917885922132742,3.1071329274352406,3.1225534155429502,3.1380504344779636,3.1536243640575403,3.1692755859839461,3.1850044838538101,3.2008114431675239,3.2166968513386922,3.2326610977036263,3.2487045735308873,3.2648276720308753,3.281030788365467,3.2973143196576999,3.3136786650015062,3.330124225471494,3.3466514041327775,3.3632606060508548,3.379952238301537,3.3967267099809249,3.4135844322154338,3.4305258181718727,3.4475512830675688,3.4646612441805442,3.4818561208597436,3.4991363345353115,{"$f":"JD153*(1+JE152)","v":3.5165023087289216},3.5339544690641564,3.5514932432769397,3.5691190612260191,3.5868323549035011,3.6046335584454408,3.6225231081424796,3.6405014424505402,3.6585690020015722,3.6767262296143506,3.6949735703053301,3.7133114712995523,3.7317403820416049,3.7502607542066388,3.768873041711438,3.7875777007255444,3.8063751896824378,3.8252659692907724,3.8442505025456679,3.8633292547400564,3.8825026934760878,3.901771288676589,3.9211355125965821,3.9405958398348586,3.9601527473456106,3.9798067144501221,3.9995582228485151,4.0194077566315567,4.0393558022925236,4.0594028487391256,4.0795493873054864,4.0997959117641889,4.1201429183383755,4.1405909057139088,4.1611403750515965,4.1817918299994732,4.2025457767051435,4.2234027238281877,4.2443631825526298,4.2654276665994644,4.2865966922392476,4.3078707783047525,4.3292504462036829]
[]
[null,"Pre-tax Cash Flow",null,null,null,null,null,{"$f":"H93/H153","v":-369.61717835710476},{"$f":"I93/I153","v":-553.51159812978995},-552.598936059533,-183.89592627983464,-211.98333294399589,-28.343812836550622,38.457988658775292,63.81232385696574,63.744644279141106,62.411461767364422,63.012355997494645,63.911158787737364,63.842609648973458,62.508563754388192,63.108600740026944,64.006552384524269,63.937158159431164,63.108067588998807,63.453125381827178,64.09860160278032,64.02838614049746,62.69268580905387,63.291080167730541,64.187400918865947,64.116387458180583,62.779894844401809,63.377502599815536,64.273042389991105,64.201253574104527,62.863991174562067,63.460834677550544,64.355615712760908,64.283073603710221,63.45085772751991,63.792812646559291,64.435208280355326,64.361934373098549,63.023197595298726,63.618577363549349,64.511905238374169,64.437920474546559,63.098477990709412,63.693157169921527,64.585789539377643,64.51111432072652,63.170986399689539,63.764985126606099,64.656941996152213,64.581596197657589,63.746596974879012,64.085788757638966,64.725441333730657,64.649444316419036,63.308004246091798,63.900700410018999,64.791364240194994,64.714734863653106,63.372667072080752,63.964740122361349,64.854785416289559,64.777542050884975,63.43486478800606,64.023625356757904,64.898265796010179,64.805768291198063,{"$f":"BU93/BU153","v":63.953780881438526},64.276146799795072,64.899134645134055,64.806632849577838,63.448846780107743,64.025354558276007,64.899986458000569,64.807480455832518,63.4496902005246,64.026193813526518,64.900821568654024,64.808311442356739,63.450517083286243,64.027016612791698,64.901640304588796,64.809126135027512,63.957122142816402,64.279471560612492,64.902442986877787,64.809924853332205,63.452122526556614,64.028614127704856,64.903229930298352,64.810707910493676,63.45290171665097,64.029389469829312,64.904001443455797,64.811475613593174,63.453665628508176,64.030149609167012,64.904757828904252,64.812228263690699,63.960208951857531,64.282543125686331,64.905499383265493,64.812966155943158,63.455148809930279,64.031625466012571,64.906226397345137,64.813689579720119,63.455868661134943,24.454656628820061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG93/EG153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS93/GS153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE93/JE153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Pre-tax Project IRR",null,null,null,{"$f":"XIRR(H155:KU155,H7:KU7)","v":0.12767093777656555}]
[]
[]
[null,"After Tax Cash Flow",null,null,null,null,null,{"$f":"H146/H153","v":-369.61717835710476},{"$f":"I146/I153","v":-553.51159812978995},-552.598936059533,-183.89592627983464,-211.98333294399589,-28.343812836550622,57.190087312725247,57.515345301641034,57.225986423982341,55.72419072903751,57.146514578517674,57.471681085306336,57.182232691727933,55.680349429881907,57.102587644412345,57.427670431256765,57.138140215913822,56.243071483366116,57.058337152902041,57.383343712757643,57.093739102489778,55.591703321255693,57.013792680991571,57.338730245159972,57.049058407015977,55.546957149939061,56.968982770200441,57.293858315709649,57.004126164280002,55.501966283959781,56.923934955798856,57.248755212594517,56.958969417156226,56.063651992225537,56.878675795295102,57.203447253247553,56.913614244725849,55.411356708409976,56.833230896192745,57.157959811924357,56.868085789675703,55.365788754067616,56.787624943035262,57.112317346572226,56.822408284992967,55.320077669261529,56.741881723755284,57.066543425008263,56.77660507997313,55.8811410559385,56.696024155345313,57.020660750423104,56.73069866555776,55.228317785565629,56.650074308866756,56.974691186226934,56.68471069901846,55.182312719546793,56.604053433812616,56.928655780253216,56.63866202800267,55.136252037217986,55.689081060809208,52.125065128888991,51.846763170506506,{"$f":"BU146/BU153","v":50.96294111519336},51.789471426468879,52.125760140852286,51.847454750207071,50.356734809991806,51.790156192410151,52.126441525129998,51.848132769521328,46.771309635033411,42.738046815270494,43.015548397813305,42.785883915020932,41.555728981656522,42.738589945065442,43.016088845403843,42.786421693652905,42.057076419923369,42.739122425256561,43.0166186959828,42.786948927605842,41.556788734759287,42.739644464659627,43.01713815733472,42.787465823638129,41.557303078140571,42.740156267995971,43.017647433169955,42.787972584454096,41.55780733635752,42.740658035972778,43.018146723204474,42.78846940878347,42.059114022571414,42.741149965361807,43.018636223238317,42.788956491459331,41.558786384414248,42.741632249076545,43.019116125232294,42.789434023494486,41.559261558194443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG146/EG153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS146/GS153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE146/JE153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"After Tax Real IRR",null,null,null,{"$f":"XIRR(H159:KU159,H7:KU7)","v":0.10768193602561951}]
[]
["LCOE"]
[null,"Price over Operating Period",null,null,null,null,null,{"$f":"IF(H9,H49)","v":false},{"$f":"IF(I9,I49)","v":false},false,false,false,false,87.4,87.4,87.4,87.4,89.14800000000001,89.14800000000001,89.14800000000001,89.14800000000001,90.930959999999999,90.930959999999999,90.930959999999999,90.930959999999999,92.749579199999999,92.749579199999999,92.749579199999999,92.749579199999999,94.604570784000003,94.604570784000003,94.604570784000003,94.604570784000003,96.496662199680003,96.496662199680003,96.496662199680003,96.496662199680003,98.426595443673619,98.426595443673619,98.426595443673619,98.426595443673619,100.39512735254708,100.39512735254708,100.39512735254708,100.39512735254708,102.40302989959804,102.40302989959804,102.40302989959804,102.40302989959804,104.45109049758999,104.45109049758999,104.45109049758999,104.45109049758999,106.5401123075418,106.5401123075418,106.5401123075418,106.5401123075418,108.67091455369263,108.67091455369263,108.67091455369263,108.67091455369263,110.84433284476648,110.84433284476648,110.84433284476648,110.84433284476648,113.06121950166181,113.06121950166181,113.06121950166181,113.06121950166181,115.32244389169506,115.32244389169506,115.32244389169506,{"$f":"IF(BU9,BU49)","v":115.32244389169506},117.62889276952896,117.62889276952896,117.62889276952896,117.62889276952896,119.98147062491954,119.98147062491954,119.98147062491954,119.98147062491954,122.38110003741794,122.38110003741794,122.38110003741794,122.38110003741794,124.8287220381663,124.8287220381663,124.8287220381663,124.8287220381663,127.32529647892962,127.32529647892962,127.32529647892962,127.32529647892962,129.87180240850822,129.87180240850822,129.87180240850822,129.87180240850822,132.4692384566784,132.4692384566784,132.4692384566784,132.4692384566784,135.11862322581197,135.11862322581197,135.11862322581197,135.11862322581197,137.8209956903282,137.8209956903282,137.8209956903282,137.8209956903282,140.57741560413479,140.57741560413479,140.57741560413479,140.57741560413479,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG9,EG49)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS9,GS49)","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,{"$f":"IF(JE9,JE49)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Revenues",null,null,null,null,null,{"$f":"IF(H9,H50)","v":false},{"$f":"IF(I9,I50)","v":false},false,false,false,false,71.122484160000013,71.904049920000006,71.904049920000006,70.340918400000007,72.544933843200013,73.342130918400002,73.342130918400002,71.74773676800001,73.995832520064013,74.808973536767994,74.808973536767994,73.995832520064013,75.475749170465278,76.30515300750335,76.30515300750335,74.646345333427206,76.985264153874596,77.831256067653413,77.831256067653413,76.13927224009575,78.524969436952091,79.387881189006492,79.387881189006492,77.662057684897661,80.095468825691142,80.975638812786642,80.975638812786642,80.095468825691142,81.697378202204959,82.595151589042359,82.595151589042359,80.79960481536753,83.331325766249066,84.247054620823221,84.247054620823221,82.415596911674911,84.99795228157403,85.931995713239687,85.931995713239687,84.063908849908387,86.697911327205532,87.650635627504485,87.650635627504485,86.697911327205532,88.431869553749621,89.403648340054559,89.403648340054559,87.460090767444697,90.200506944824625,91.191721306855655,91.191721306855655,89.20929258279358,92.004517083721126,93.015555732992766,93.015555732992766,90.993478434449457,93.844607425395552,94.875866847652631,94.875866847652631,{"$f":"IF(BU9,BU50)","v":93.844607425395552},95.721499573903458,96.773384184605689,96.773384184605689,94.669614963201226,97.635929565381531,98.708851868297799,98.708851868297799,96.563007262465248,99.58864815668916,100.68302890566376,100.68302890566376,98.49426740771456,101.58042111982296,102.69668948377704,102.69668948377704,101.58042111982296,103.6120295422194,104.75062327345258,104.75062327345258,102.47343581098622,105.68427013306379,106.84563573892163,106.84563573892163,104.52290452720595,107.79795553572509,108.98254845370008,108.98254845370008,106.61336261775008,109.9539146464396,111.16219942277408,111.16219942277408,109.9539146464396,112.15299293936839,113.38544341122956,113.38544341122956,110.92054246750719,114.39605279815576,115.65315227945416,115.65315227945416,113.13895331685734,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG9,EG50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS9,GS50)","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,{"$f":"IF(JE9,JE50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Generation",null,null,null,null,null,{"$f":"IF(H9,H25)","v":false},{"$f":"IF(I9,I25)","v":false},false,false,false,false,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,{"$f":"IF(BU9,BU25)","v":813.75840000000005},813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,813.75840000000005,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,813.75840000000005,822.70079999999996,822.70079999999996,804.81600000000003,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG9,EG25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS9,GS25)","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,{"$f":"IF(JE9,JE25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"NPV of Revenues",null,null,null,{"$f":"Assumptions!F101","v":0.06},{"$f":"(1+F167)^(1/4)-1","v":1.4673846168659299E-2},{"$f":"NPV(G167,164:164)","v":4506.6718512372172}]
[null,"NPV of Generation",null,null,null,{"$f":"(1+F167)/(1+F151)-1","v":3.9215686274509887E-2},{"$f":"(1+F168)^(1/4)-1","v":9.6629579961260426E-3},{"$f":"NPV(G168,165:165)","v":52201.212832698991}]
[null,"LCOE",null,null,null,null,null,{"$f":"H167/H168*100","v":8.6332703910170938}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",29,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$30:$30,Assumptions!31:31)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",30,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$30:$30,Assumptions!32:32)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",31,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$30:$30,Assumptions!33:33)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",32,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$30:$30,Assumptions!34:34)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",33,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$30:$30,Assumptions!35:35)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",108,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H107,Assumptions!67:67,Assumptions!68:68)"," start of count in function ",13," Length Applied ",11," length until hit ! ",24]
[]
[null,null,null,null,null,null,null,null,null,"row ",29,"col ",9," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(I$2,Assumptions!$30:$30,Assumptions!31:31)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",28,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!37:37)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",29,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!38:38)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",30,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!39:39)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",31,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!40:40)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",32,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!41:41)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",43,"col ",8," sheet_name ","H9,LOOKUP(H6,Assumptions"," Original Search sheet name ","IF(H9,LOOKUP(H6,Assumptions!$J$45:$J$69,Assumptions!$G$45:$G$70))*1"," start of count in function ",4," Length Applied ",24," length until hit ! ",28]
[null,null,null,null,null,null,null,null,null,"row ",95,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H94,Assumptions!105:105,Assumptions!106:106)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",28,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!37:37)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",29,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!38:38)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",30,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!39:39)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",31,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!40:40)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",32,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$36:$36,Assumptions!41:41)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",43,"col ",8," sheet_name ","H9,LOOKUP(H6,Assumptions"," Original Search sheet name ","IF(H9,LOOKUP(H6,Assumptions!$J$45:$J$69,Assumptions!$G$45:$G$70))*1"," start of count in function ",4," Length Applied ",24," length until hit ! ",28]
[null,null,null,null,null,null,null,null,null,"row ",85,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H84,Assumptions!105:105,Assumptions!106:106)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",28,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$33:$33,Assumptions!34:34)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",29,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$33:$33,Assumptions!35:35)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",30,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$33:$33,Assumptions!36:36)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",31,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$33:$33,Assumptions!37:37)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",32,"col ",8," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(H$2,Assumptions!$33:$33,Assumptions!38:38)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]
[null,null,null,null,null,null,null,null,null,"row ",43,"col ",8," sheet_name ","H9,LOOKUP(H6,Assumptions"," Original Search sheet name ","IF(H9,LOOKUP(H6,Assumptions!$J$42:$J$66,Assumptions!$G$42:$G$67))*1"," start of count in function ",4," Length Applied ",24," length until hit ! ",28]
[]
[null,null,null,null,null,null,null,null,null,"row ",28,"col ",9," sheet_name ","Assumptions"," Original Search sheet name ","LOOKUP(I$2,Assumptions!$33:$33,Assumptions!34:34)"," start of count in function ",12," Length Applied ",11," length until hit ! ",23]

{"sheet":"Project Finance","index":4,"n_rows":228,"n_cols":306,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["Project Finance"]
[null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299]
[null,"Construction Period",null,null,null,{"$f":"Operations!F3","v":6},null,{"$f":"H2<=$F$3","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2<=$F$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months",null,null,null,{"$f":"Operations!F4","v":1},3,{"$f":"IF(H3,$F$4,$G$4)","v":1},{"$f":"IF(I3,$F$4,$G$4)","v":1},1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BU3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EG3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(GS3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(JE3,$F$4,$G$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Start of Period",null,null,"Date",null,null,{"$f":"G6+1","v":"2016-10-01"},{"$f":"H6+1","v":"2016-11-01"},"2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01",{"$f":"BT6+1","v":"2032-01-01"},"2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01",{"$f":"EF6+1","v":"2048-01-01"},"2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01",{"$f":"GR6+1","v":"2064-01-01"},"2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01","2069-07-01","2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01","2071-01-01","2071-04-01","2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01","2073-07-01","2073-10-01","2074-01-01","2074-04-01","2074-07-01","2074-10-01","2075-01-01","2075-04-01","2075-07-01","2075-10-01","2076-01-01","2076-04-01","2076-07-01","2076-10-01","2077-01-01","2077-04-01","2077-07-01","2077-10-01","2078-01-01","2078-04-01","2078-07-01","2078-10-01","2079-01-01","2079-04-01","2079-07-01","2079-10-01",{"$f":"JD6+1","v":"2080-01-01"},"2080-04-01","2080-07-01","2080-10-01","2081-01-01","2081-04-01","2081-07-01","2081-10-01","2082-01-01","2082-04-01","2082-07-01","2082-10-01","2083-01-01","2083-04-01","2083-07-01","2083-10-01","2084-01-01","2084-04-01","2084-07-01","2084-10-01","2085-01-01","2085-04-01","2085-07-01","2085-10-01","2086-01-01","2086-04-01","2086-07-01","2086-10-01","2087-01-01","2087-04-01","2087-07-01","2087-10-01","2088-01-01","2088-04-01","2088-07-01","2088-10-01","2089-01-01","2089-04-01","2089-07-01","2089-10-01","2090-01-01","2090-04-01"]
[null,"End of Period",null,null,"Date",null,{"$f":"Assumptions!F3-1","v":"2016-09-30"},{"$f":"EDATE(H5,H4)-1","v":"2016-10-31"},"2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30",{"$f":"EDATE(BT5,BT4)-1","v":"2031-12-31"},"2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30",{"$f":"EDATE(EF5,EF4)-1","v":"2047-12-31"},"2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30",{"$f":"EDATE(GR5,GR4)-1","v":"2063-12-31"},"2064-03-31","2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30","2070-09-30","2070-12-31","2071-03-31","2071-06-30","2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31","2076-03-31","2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30",{"$f":"EDATE(JD5,JD4)-1","v":"2079-12-31"},"2080-03-31","2080-06-30","2080-09-30","2080-12-31","2081-03-31","2081-06-30","2081-09-30","2081-12-31","2082-03-31","2082-06-30","2082-09-30","2082-12-31","2083-03-31","2083-06-30","2083-09-30","2083-12-31","2084-03-31","2084-06-30","2084-09-30","2084-12-31","2085-03-31","2085-06-30","2085-09-30","2085-12-31","2086-03-31","2086-06-30","2086-09-30","2086-12-31","2087-03-31","2087-06-30","2087-09-30","2087-12-31","2088-03-31","2088-06-30","2088-09-30","2088-12-31","2089-03-31","2089-06-30","2089-09-30","2089-12-31","2090-03-31","2090-06-30"]
[null,null,null,null,null,null,null,{"$f":"YEAR(H6)","v":2016},{"$f":"YEAR(I6)","v":2016},2016,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"YEAR(BU6)","v":2032},2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,{"$f":"YEAR(EG6)","v":2048},2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,{"$f":"YEAR(GS6)","v":2064},2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077,2078,2078,2078,2078,2079,2079,2079,2079,{"$f":"YEAR(JE6)","v":2080},2080,2080,2080,2081,2081,2081,2081,2082,2082,2082,2082,2083,2083,2083,2083,2084,2084,2084,2084,2085,2085,2085,2085,2086,2086,2086,2086,2087,2087,2087,2087,2088,2088,2088,2088,2089,2089,2089,2089,2090,2090]
[null,"Operating Period",null,null,null,{"$f":"Assumptions!F4","v":"2017-04-01"},{"$f":"Assumptions!F7","v":"2042-04-01"},{"$f":"AND(H5>=$F$8,H5<$G$8)","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BT5>=$F$8,BT5<$G$8)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF5>=$F$8,EF5<$G$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR5>=$F$8,GR5<$G$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD5>=$F$8,JD5<$G$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Carried Over Assumptions"]
[null,null,"Interest During Construction Rate (Annual)",null,{"$f":"Assumptions!F91","v":0.03}]
[null,null,"Interest During Constrution Rate Monthly",null,{"$f":"E11/12","v":2.5000000000000001E-3}]
[null,null,"Equity Percent",null,{"$f":"Assumptions!F88","v":0.3}]
[]
["Summary Sources and Uses for Debt Sizing"]
[]
[null,"Uses of Funds"]
[null,null,"Land",null,null,{"$f":"Assumptions!G20","v":0}]
[null,null,"Material (Incl. tax)",null,null,{"$f":"Assumptions!G21","v":1673.1441024378989}]
[null,null,"Services (Incl. tax)",null,null,{"$f":"Assumptions!G22","v":177.99405345084034}]
[null,null,"Other Expenses",null,null,{"$f":"Assumptions!G23","v":0}]
[null,null,"Contingencies",null,null,{"$f":"Assumptions!G25","v":57.251695542950706},null,"UDF","Computed","Difference"]
[null,null,"Interest During Construction",null,null,{"$f":"Fixed","v":9.1527786606073924},null,{"$f":"idc(3:3,39:39,E13,E12)","v":9.1527786606073924},{"$f":"SUM(H67:Q67)","v":9.1527786606073924},{"$f":"H23-I23","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F18:F23)","v":1917.5426300922973}]
[null,null,null,null,null,null,null,"Outputs from UDF"]
[null,"Sources of Funds"]
[null,null,"Equity Funding",null,{"$f":"'Project Finance'!E13","v":0.3},{"$f":"F24*E27","v":575.26278902768911},null,{"$f":"idc(3:3,39:39,E13,E12)","v":9.1527786606073924},1917.5426300922973,575.26278902768911,1342.279841064608]
[null,null,"Debt Funding",null,null,{"$f":"F24-F27","v":1342.2798410646083}]
[null,null,null,"Total",null,{"$f":"SUM(F27:F28)","v":1917.5426300922973}]
[]
[]
["Period by Period Uses and Sources for Debt Funding"]
[null,null,"Capital Expenditures"]
[null,null,null,"Land","USD 000's",{"$f":"Operations!F36","v":0},null,{"$f":"Operations!H36","v":0},{"$f":"Operations!I36","v":0},{"$f":"Operations!J36","v":0},{"$f":"Operations!K36","v":0},{"$f":"Operations!L36","v":0},{"$f":"Operations!M36","v":0},{"$f":"Operations!N36","v":0},{"$f":"Operations!O36","v":0},{"$f":"Operations!P36","v":0},{"$f":"Operations!Q36","v":0},{"$f":"Operations!R36","v":0},{"$f":"Operations!S36","v":0},{"$f":"Operations!T36","v":0},{"$f":"Operations!U36","v":0},{"$f":"Operations!V36","v":0},{"$f":"Operations!W36","v":0},{"$f":"Operations!X36","v":0},{"$f":"Operations!Y36","v":0},{"$f":"Operations!Z36","v":0},{"$f":"Operations!AA36","v":0},{"$f":"Operations!AB36","v":0},{"$f":"Operations!AC36","v":0},{"$f":"Operations!AD36","v":0},{"$f":"Operations!AE36","v":0},{"$f":"Operations!AF36","v":0},{"$f":"Operations!AG36","v":0},{"$f":"Operations!AH36","v":0},{"$f":"Operations!AI36","v":0},{"$f":"Operations!AJ36","v":0},{"$f":"Operations!AK36","v":0},{"$f":"Operations!AL36","v":0},{"$f":"Operations!AM36","v":0},{"$f":"Operations!AN36","v":0},{"$f":"Operations!AO36","v":0},{"$f":"Operations!AP36","v":0},{"$f":"Operations!AQ36","v":0},{"$f":"Operations!AR36","v":0},{"$f":"Operations!AS36","v":0},{"$f":"Operations!AT36","v":0},{"$f":"Operations!AU36","v":0},{"$f":"Operations!AV36","v":0},{"$f":"Operations!AW36","v":0},{"$f":"Operations!AX36","v":0},{"$f":"Operations!AY36","v":0},{"$f":"Operations!AZ36","v":0},{"$f":"Operations!BA36","v":0},{"$f":"Operations!BB36","v":0},{"$f":"Operations!BC36","v":0},{"$f":"Operations!BD36","v":0},{"$f":"Operations!BE36","v":0},{"$f":"Operations!BF36","v":0},{"$f":"Operations!BG36","v":0},{"$f":"Operations!BH36","v":0},{"$f":"Operations!BI36","v":0},{"$f":"Operations!BJ36","v":0},{"$f":"Operations!BK36","v":0},{"$f":"Operations!BL36","v":0},{"$f":"Operations!BM36","v":0},{"$f":"Operations!BN36","v":0},{"$f":"Operations!BO36","v":0},{"$f":"Operations!BP36","v":0},{"$f":"Operations!BQ36","v":0},{"$f":"Operations!BR36","v":0},{"$f":"Operations!BS36","v":0},{"$f":"Operations!BT36","v":0},{"$f":"Operations!BU36","v":0},{"$f":"Operations!BV36","v":0},{"$f":"Operations!BW36","v":0},{"$f":"Operations!BX36","v":0},{"$f":"Operations!BY36","v":0},{"$f":"Operations!BZ36","v":0},{"$f":"Operations!CA36","v":0},{"$f":"Operations!CB36","v":0},{"$f":"Operations!CC36","v":0},{"$f":"Operations!CD36","v":0},{"$f":"Operations!CE36","v":0},{"$f":"Operations!CF36","v":0},{"$f":"Operations!CG36","v":0},{"$f":"Operations!CH36","v":0},{"$f":"Operations!CI36","v":0},{"$f":"Operations!CJ36","v":0},{"$f":"Operations!CK36","v":0},{"$f":"Operations!CL36","v":0},{"$f":"Operations!CM36","v":0},{"$f":"Operations!CN36","v":0},{"$f":"Operations!CO36","v":0},{"$f":"Operations!CP36","v":0},{"$f":"Operations!CQ36","v":0},{"$f":"Operations!CR36","v":0},{"$f":"Operations!CS36","v":0},{"$f":"Operations!CT36","v":0},{"$f":"Operations!CU36","v":0},{"$f":"Operations!CV36","v":0},{"$f":"Operations!CW36","v":0},{"$f":"Operations!CX36","v":0},{"$f":"Operations!CY36","v":0},{"$f":"Operations!CZ36","v":0},{"$f":"Operations!DA36","v":0},{"$f":"Operations!DB36","v":0},{"$f":"Operations!DC36","v":0},{"$f":"Operations!DD36","v":0},{"$f":"Operations!DE36","v":0},{"$f":"Operations!DF36","v":0},{"$f":"Operations!DG36","v":0},{"$f":"Operations!DH36","v":0},{"$f":"Operations!DI36","v":0},{"$f":"Operations!DJ36","v":0},{"$f":"Operations!DK36","v":0},{"$f":"Operations!DL36","v":0},{"$f":"Operations!DM36","v":0},{"$f":"Operations!DN36","v":0},{"$f":"Operations!DO36","v":0},{"$f":"Operations!DP36","v":0},{"$f":"Operations!DQ36","v":0},{"$f":"Operations!DR36","v":0},{"$f":"Operations!DS36","v":0},{"$f":"Operations!DT36","v":0},{"$f":"Operations!DU36","v":0},{"$f":"Operations!DV36","v":0},{"$f":"Operations!DW36","v":0},{"$f":"Operations!DX36","v":0},{"$f":"Operations!DY36","v":0},{"$f":"Operations!DZ36","v":0},{"$f":"Operations!EA36","v":0},{"$f":"Operations!EB36","v":0},{"$f":"Operations!EC36","v":0},{"$f":"Operations!ED36","v":0},{"$f":"Operations!EE36","v":0},{"$f":"Operations!EF36","v":0},{"$f":"Operations!EG36","v":0},{"$f":"Operations!EH36","v":0},{"$f":"Operations!EI36","v":0},{"$f":"Operations!EJ36","v":0},{"$f":"Operations!EK36","v":0},{"$f":"Operations!EL36","v":0},{"$f":"Operations!EM36","v":0},{"$f":"Operations!EN36","v":0},{"$f":"Operations!EO36","v":0},{"$f":"Operations!EP36","v":0},{"$f":"Operations!EQ36","v":0},{"$f":"Operations!ER36","v":0},{"$f":"Operations!ES36","v":0},{"$f":"Operations!ET36","v":0},{"$f":"Operations!EU36","v":0},{"$f":"Operations!EV36","v":0},{"$f":"Operations!EW36","v":0},{"$f":"Operations!EX36","v":0},{"$f":"Operations!EY36","v":0},{"$f":"Operations!EZ36","v":0},{"$f":"Operations!FA36","v":0},{"$f":"Operations!FB36","v":0},{"$f":"Operations!FC36","v":0},{"$f":"Operations!FD36","v":0},{"$f":"Operations!FE36","v":0},{"$f":"Operations!FF36","v":0},{"$f":"Operations!FG36","v":0},{"$f":"Operations!FH36","v":0},{"$f":"Operations!FI36","v":0},{"$f":"Operations!FJ36","v":0},{"$f":"Operations!FK36","v":0},{"$f":"Operations!FL36","v":0},{"$f":"Operations!FM36","v":0},{"$f":"Operations!FN36","v":0},{"$f":"Operations!FO36","v":0},{"$f":"Operations!FP36","v":0},{"$f":"Operations!FQ36","v":0},{"$f":"Operations!FR36","v":0},{"$f":"Operations!FS36","v":0},{"$f":"Operations!FT36","v":0},{"$f":"Operations!FU36","v":0},{"$f":"Operations!FV36","v":0},{"$f":"Operations!FW36","v":0},{"$f":"Operations!FX36","v":0},{"$f":"Operations!FY36","v":0},{"$f":"Operations!FZ36","v":0},{"$f":"Operations!GA36","v":0},{"$f":"Operations!GB36","v":0},{"$f":"Operations!GC36","v":0},{"$f":"Operations!GD36","v":0},{"$f":"Operations!GE36","v":0},{"$f":"Operations!GF36","v":0},{"$f":"Operations!GG36","v":0},{"$f":"Operations!GH36","v":0},{"$f":"Operations!GI36","v":0},{"$f":"Operations!GJ36","v":0},{"$f":"Operations!GK36","v":0},{"$f":"Operations!GL36","v":0},{"$f":"Operations!GM36","v":0},{"$f":"Operations!GN36","v":0},{"$f":"Operations!GO36","v":0},{"$f":"Operations!GP36","v":0},{"$f":"Operations!GQ36","v":0},{"$f":"Operations!GR36","v":0},{"$f":"Operations!GS36","v":0},{"$f":"Operations!GT36","v":0},{"$f":"Operations!GU36","v":0},{"$f":"Operations!GV36","v":0},{"$f":"Operations!GW36","v":0},{"$f":"Operations!GX36","v":0},{"$f":"Operations!GY36","v":0},{"$f":"Operations!GZ36","v":0},{"$f":"Operations!HA36","v":0},{"$f":"Operations!HB36","v":0},{"$f":"Operations!HC36","v":0},{"$f":"Operations!HD36","v":0},{"$f":"Operations!HE36","v":0},{"$f":"Operations!HF36","v":0},{"$f":"Operations!HG36","v":0},{"$f":"Operations!HH36","v":0},{"$f":"Operations!HI36","v":0},{"$f":"Operations!HJ36","v":0},{"$f":"Operations!HK36","v":0},{"$f":"Operations!HL36","v":0},{"$f":"Operations!HM36","v":0},{"$f":"Operations!HN36","v":0},{"$f":"Operations!HO36","v":0},{"$f":"Operations!HP36","v":0},{"$f":"Operations!HQ36","v":0},{"$f":"Operations!HR36","v":0},{"$f":"Operations!HS36","v":0},{"$f":"Operations!HT36","v":0},{"$f":"Operations!HU36","v":0},{"$f":"Operations!HV36","v":0},{"$f":"Operations!HW36","v":0},{"$f":"Operations!HX36","v":0},{"$f":"Operations!HY36","v":0},{"$f":"Operations!HZ36","v":0},{"$f":"Operations!IA36","v":0},{"$f":"Operations!IB36","v":0},{"$f":"Operations!IC36","v":0},{"$f":"Operations!ID36","v":0},{"$f":"Operations!IE36","v":0},{"$f":"Operations!IF36","v":0},{"$f":"Operations!IG36","v":0},{"$f":"Operations!IH36","v":0},{"$f":"Operations!II36","v":0},{"$f":"Operations!IJ36","v":0},{"$f":"Operations!IK36","v":0},{"$f":"Operations!IL36","v":0},{"$f":"Operations!IM36","v":0},{"$f":"Operations!IN36","v":0},{"$f":"Operations!IO36","v":0},{"$f":"Operations!IP36","v":0},{"$f":"Operations!IQ36","v":0},{"$f":"Operations!IR36","v":0},{"$f":"Operations!IS36","v":0},{"$f":"Operations!IT36","v":0},{"$f":"Operations!IU36","v":0},{"$f":"Operations!IV36","v":0},{"$f":"Operations!IW36","v":0},{"$f":"Operations!IX36","v":0},{"$f":"Operations!IY36","v":0},{"$f":"Operations!IZ36","v":0},{"$f":"Operations!JA36","v":0},{"$f":"Operations!JB36","v":0},{"$f":"Operations!JC36","v":0},{"$f":"Operations!JD36","v":0},{"$f":"Operations!JE36","v":0},{"$f":"Operations!JF36","v":0},{"$f":"Operations!JG36","v":0},{"$f":"Operations!JH36","v":0},{"$f":"Operations!JI36","v":0},{"$f":"Operations!JJ36","v":0},{"$f":"Operations!JK36","v":0},{"$f":"Operations!JL36","v":0},{"$f":"Operations!JM36","v":0},{"$f":"Operations!JN36","v":0},{"$f":"Operations!JO36","v":0},{"$f":"Operations!JP36","v":0},{"$f":"Operations!JQ36","v":0},{"$f":"Operations!JR36","v":0},{"$f":"Operations!JS36","v":0},{"$f":"Operations!JT36","v":0},{"$f":"Operations!JU36","v":0},{"$f":"Operations!JV36","v":0},{"$f":"Operations!JW36","v":0},{"$f":"Operations!JX36","v":0},{"$f":"Operations!JY36","v":0},{"$f":"Operations!JZ36","v":0},{"$f":"Operations!KA36","v":0},{"$f":"Operations!KB36","v":0},{"$f":"Operations!KC36","v":0},{"$f":"Operations!KD36","v":0},{"$f":"Operations!KE36","v":0},{"$f":"Operations!KF36","v":0},{"$f":"Operations!KG36","v":0},{"$f":"Operations!KH36","v":0},{"$f":"Operations!KI36","v":0},{"$f":"Operations!KJ36","v":0},{"$f":"Operations!KK36","v":0},{"$f":"Operations!KL36","v":0},{"$f":"Operations!KM36","v":0},{"$f":"Operations!KN36","v":0},{"$f":"Operations!KO36","v":0},{"$f":"Operations!KP36","v":0},{"$f":"Operations!KQ36","v":0},{"$f":"Operations!KR36","v":0},{"$f":"Operations!KS36","v":0},{"$f":"Operations!KT36","v":0}]
[null,null,null,"Material Cost","USD 000's",{"$f":"Operations!F37","v":1673.1441024378989},null,{"$f":"Operations!H37","v":334.62882048757979},{"$f":"Operations!I37","v":501.94323073136968},{"$f":"Operations!J37","v":501.94323073136968},{"$f":"Operations!K37","v":167.31441024378989},{"$f":"Operations!L37","v":167.31441024378989},{"$f":"Operations!M37","v":0},{"$f":"Operations!N37","v":0},{"$f":"Operations!O37","v":0},{"$f":"Operations!P37","v":0},{"$f":"Operations!Q37","v":0},{"$f":"Operations!R37","v":0},{"$f":"Operations!S37","v":0},{"$f":"Operations!T37","v":0},{"$f":"Operations!U37","v":0},{"$f":"Operations!V37","v":0},{"$f":"Operations!W37","v":0},{"$f":"Operations!X37","v":0},{"$f":"Operations!Y37","v":0},{"$f":"Operations!Z37","v":0},{"$f":"Operations!AA37","v":0},{"$f":"Operations!AB37","v":0},{"$f":"Operations!AC37","v":0},{"$f":"Operations!AD37","v":0},{"$f":"Operations!AE37","v":0},{"$f":"Operations!AF37","v":0},{"$f":"Operations!AG37","v":0},{"$f":"Operations!AH37","v":0},{"$f":"Operations!AI37","v":0},{"$f":"Operations!AJ37","v":0},{"$f":"Operations!AK37","v":0},{"$f":"Operations!AL37","v":0},{"$f":"Operations!AM37","v":0},{"$f":"Operations!AN37","v":0},{"$f":"Operations!AO37","v":0},{"$f":"Operations!AP37","v":0},{"$f":"Operations!AQ37","v":0},{"$f":"Operations!AR37","v":0},{"$f":"Operations!AS37","v":0},{"$f":"Operations!AT37","v":0},{"$f":"Operations!AU37","v":0},{"$f":"Operations!AV37","v":0},{"$f":"Operations!AW37","v":0},{"$f":"Operations!AX37","v":0},{"$f":"Operations!AY37","v":0},{"$f":"Operations!AZ37","v":0},{"$f":"Operations!BA37","v":0},{"$f":"Operations!BB37","v":0},{"$f":"Operations!BC37","v":0},{"$f":"Operations!BD37","v":0},{"$f":"Operations!BE37","v":0},{"$f":"Operations!BF37","v":0},{"$f":"Operations!BG37","v":0},{"$f":"Operations!BH37","v":0},{"$f":"Operations!BI37","v":0},{"$f":"Operations!BJ37","v":0},{"$f":"Operations!BK37","v":0},{"$f":"Operations!BL37","v":0},{"$f":"Operations!BM37","v":0},{"$f":"Operations!BN37","v":0},{"$f":"Operations!BO37","v":0},{"$f":"Operations!BP37","v":0},{"$f":"Operations!BQ37","v":0},{"$f":"Operations!BR37","v":0},{"$f":"Operations!BS37","v":0},{"$f":"Operations!BT37","v":0},{"$f":"Operations!BU37","v":0},{"$f":"Operations!BV37","v":0},{"$f":"Operations!BW37","v":0},{"$f":"Operations!BX37","v":0},{"$f":"Operations!BY37","v":0},{"$f":"Operations!BZ37","v":0},{"$f":"Operations!CA37","v":0},{"$f":"Operations!CB37","v":0},{"$f":"Operations!CC37","v":0},{"$f":"Operations!CD37","v":0},{"$f":"Operations!CE37","v":0},{"$f":"Operations!CF37","v":0},{"$f":"Operations!CG37","v":0},{"$f":"Operations!CH37","v":0},{"$f":"Operations!CI37","v":0},{"$f":"Operations!CJ37","v":0},{"$f":"Operations!CK37","v":0},{"$f":"Operations!CL37","v":0},{"$f":"Operations!CM37","v":0},{"$f":"Operations!CN37","v":0},{"$f":"Operations!CO37","v":0},{"$f":"Operations!CP37","v":0},{"$f":"Operations!CQ37","v":0},{"$f":"Operations!CR37","v":0},{"$f":"Operations!CS37","v":0},{"$f":"Operations!CT37","v":0},{"$f":"Operations!CU37","v":0},{"$f":"Operations!CV37","v":0},{"$f":"Operations!CW37","v":0},{"$f":"Operations!CX37","v":0},{"$f":"Operations!CY37","v":0},{"$f":"Operations!CZ37","v":0},{"$f":"Operations!DA37","v":0},{"$f":"Operations!DB37","v":0},{"$f":"Operations!DC37","v":0},{"$f":"Operations!DD37","v":0},{"$f":"Operations!DE37","v":0},{"$f":"Operations!DF37","v":0},{"$f":"Operations!DG37","v":0},{"$f":"Operations!DH37","v":0},{"$f":"Operations!DI37","v":0},{"$f":"Operations!DJ37","v":0},{"$f":"Operations!DK37","v":0},{"$f":"Operations!DL37","v":0},{"$f":"Operations!DM37","v":0},{"$f":"Operations!DN37","v":0},{"$f":"Operations!DO37","v":0},{"$f":"Operations!DP37","v":0},{"$f":"Operations!DQ37","v":0},{"$f":"Operations!DR37","v":0},{"$f":"Operations!DS37","v":0},{"$f":"Operations!DT37","v":0},{"$f":"Operations!DU37","v":0},{"$f":"Operations!DV37","v":0},{"$f":"Operations!DW37","v":0},{"$f":"Operations!DX37","v":0},{"$f":"Operations!DY37","v":0},{"$f":"Operations!DZ37","v":0},{"$f":"Operations!EA37","v":0},{"$f":"Operations!EB37","v":0},{"$f":"Operations!EC37","v":0},{"$f":"Operations!ED37","v":0},{"$f":"Operations!EE37","v":0},{"$f":"Operations!EF37","v":0},{"$f":"Operations!EG37","v":0},{"$f":"Operations!EH37","v":0},{"$f":"Operations!EI37","v":0},{"$f":"Operations!EJ37","v":0},{"$f":"Operations!EK37","v":0},{"$f":"Operations!EL37","v":0},{"$f":"Operations!EM37","v":0},{"$f":"Operations!EN37","v":0},{"$f":"Operations!EO37","v":0},{"$f":"Operations!EP37","v":0},{"$f":"Operations!EQ37","v":0},{"$f":"Operations!ER37","v":0},{"$f":"Operations!ES37","v":0},{"$f":"Operations!ET37","v":0},{"$f":"Operations!EU37","v":0},{"$f":"Operations!EV37","v":0},{"$f":"Operations!EW37","v":0},{"$f":"Operations!EX37","v":0},{"$f":"Operations!EY37","v":0},{"$f":"Operations!EZ37","v":0},{"$f":"Operations!FA37","v":0},{"$f":"Operations!FB37","v":0},{"$f":"Operations!FC37","v":0},{"$f":"Operations!FD37","v":0},{"$f":"Operations!FE37","v":0},{"$f":"Operations!FF37","v":0},{"$f":"Operations!FG37","v":0},{"$f":"Operations!FH37","v":0},{"$f":"Operations!FI37","v":0},{"$f":"Operations!FJ37","v":0},{"$f":"Operations!FK37","v":0},{"$f":"Operations!FL37","v":0},{"$f":"Operations!FM37","v":0},{"$f":"Operations!FN37","v":0},{"$f":"Operations!FO37","v":0},{"$f":"Operations!FP37","v":0},{"$f":"Operations!FQ37","v":0},{"$f":"Operations!FR37","v":0},{"$f":"Operations!FS37","v":0},{"$f":"Operations!FT37","v":0},{"$f":"Operations!FU37","v":0},{"$f":"Operations!FV37","v":0},{"$f":"Operations!FW37","v":0},{"$f":"Operations!FX37","v":0},{"$f":"Operations!FY37","v":0},{"$f":"Operations!FZ37","v":0},{"$f":"Operations!GA37","v":0},{"$f":"Operations!GB37","v":0},{"$f":"Operations!GC37","v":0},{"$f":"Operations!GD37","v":0},{"$f":"Operations!GE37","v":0},{"$f":"Operations!GF37","v":0},{"$f":"Operations!GG37","v":0},{"$f":"Operations!GH37","v":0},{"$f":"Operations!GI37","v":0},{"$f":"Operations!GJ37","v":0},{"$f":"Operations!GK37","v":0},{"$f":"Operations!GL37","v":0},{"$f":"Operations!GM37","v":0},{"$f":"Operations!GN37","v":0},{"$f":"Operations!GO37","v":0},{"$f":"Operations!GP37","v":0},{"$f":"Operations!GQ37","v":0},{"$f":"Operations!GR37","v":0},{"$f":"Operations!GS37","v":0},{"$f":"Operations!GT37","v":0},{"$f":"Operations!GU37","v":0},{"$f":"Operations!GV37","v":0},{"$f":"Operations!GW37","v":0},{"$f":"Operations!GX37","v":0},{"$f":"Operations!GY37","v":0},{"$f":"Operations!GZ37","v":0},{"$f":"Operations!HA37","v":0},{"$f":"Operations!HB37","v":0},{"$f":"Operations!HC37","v":0},{"$f":"Operations!HD37","v":0},{"$f":"Operations!HE37","v":0},{"$f":"Operations!HF37","v":0},{"$f":"Operations!HG37","v":0},{"$f":"Operations!HH37","v":0},{"$f":"Operations!HI37","v":0},{"$f":"Operations!HJ37","v":0},{"$f":"Operations!HK37","v":0},{"$f":"Operations!HL37","v":0},{"$f":"Operations!HM37","v":0},{"$f":"Operations!HN37","v":0},{"$f":"Operations!HO37","v":0},{"$f":"Operations!HP37","v":0},{"$f":"Operations!HQ37","v":0},{"$f":"Operations!HR37","v":0},{"$f":"Operations!HS37","v":0},{"$f":"Operations!HT37","v":0},{"$f":"Operations!HU37","v":0},{"$f":"Operations!HV37","v":0},{"$f":"Operations!HW37","v":0},{"$f":"Operations!HX37","v":0},{"$f":"Operations!HY37","v":0},{"$f":"Operations!HZ37","v":0},{"$f":"Operations!IA37","v":0},{"$f":"Operations!IB37","v":0},{"$f":"Operations!IC37","v":0},{"$f":"Operations!ID37","v":0},{"$f":"Operations!IE37","v":0},{"$f":"Operations!IF37","v":0},{"$f":"Operations!IG37","v":0},{"$f":"Operations!IH37","v":0},{"$f":"Operations!II37","v":0},{"$f":"Operations!IJ37","v":0},{"$f":"Operations!IK37","v":0},{"$f":"Operations!IL37","v":0},{"$f":"Operations!IM37","v":0},{"$f":"Operations!IN37","v":0},{"$f":"Operations!IO37","v":0},{"$f":"Operations!IP37","v":0},{"$f":"Operations!IQ37","v":0},{"$f":"Operations!IR37","v":0},{"$f":"Operations!IS37","v":0},{"$f":"Operations!IT37","v":0},{"$f":"Operations!IU37","v":0},{"$f":"Operations!IV37","v":0},{"$f":"Operations!IW37","v":0},{"$f":"Operations!IX37","v":0},{"$f":"Operations!IY37","v":0},{"$f":"Operations!IZ37","v":0},{"$f":"Operations!JA37","v":0},{"$f":"Operations!JB37","v":0},{"$f":"Operations!JC37","v":0},{"$f":"Operations!JD37","v":0},{"$f":"Operations!JE37","v":0},{"$f":"Operations!JF37","v":0},{"$f":"Operations!JG37","v":0},{"$f":"Operations!JH37","v":0},{"$f":"Operations!JI37","v":0},{"$f":"Operations!JJ37","v":0},{"$f":"Operations!JK37","v":0},{"$f":"Operations!JL37","v":0},{"$f":"Operations!JM37","v":0},{"$f":"Operations!JN37","v":0},{"$f":"Operations!JO37","v":0},{"$f":"Operations!JP37","v":0},{"$f":"Operations!JQ37","v":0},{"$f":"Operations!JR37","v":0},{"$f":"Operations!JS37","v":0},{"$f":"Operations!JT37","v":0},{"$f":"Operations!JU37","v":0},{"$f":"Operations!JV37","v":0},{"$f":"Operations!JW37","v":0},{"$f":"Operations!JX37","v":0},{"$f":"Operations!JY37","v":0},{"$f":"Operations!JZ37","v":0},{"$f":"Operations!KA37","v":0},{"$f":"Operations!KB37","v":0},{"$f":"Operations!KC37","v":0},{"$f":"Operations!KD37","v":0},{"$f":"Operations!KE37","v":0},{"$f":"Operations!KF37","v":0},{"$f":"Operations!KG37","v":0},{"$f":"Operations!KH37","v":0},{"$f":"Operations!KI37","v":0},{"$f":"Operations!KJ37","v":0},{"$f":"Operations!KK37","v":0},{"$f":"Operations!KL37","v":0},{"$f":"Operations!KM37","v":0},{"$f":"Operations!KN37","v":0},{"$f":"Operations!KO37","v":0},{"$f":"Operations!KP37","v":0},{"$f":"Operations!KQ37","v":0},{"$f":"Operations!KR37","v":0},{"$f":"Operations!KS37","v":0},{"$f":"Operations!KT37","v":0}]
[null,null,null,"Services Cost","USD 000's",{"$f":"Operations!F38","v":177.99405345084034},null,{"$f":"Operations!H38","v":35.598810690168072},{"$f":"Operations!I38","v":53.398216035252098},{"$f":"Operations!J38","v":53.398216035252098},{"$f":"Operations!K38","v":17.799405345084036},{"$f":"Operations!L38","v":17.799405345084036},{"$f":"Operations!M38","v":0},{"$f":"Operations!N38","v":0},{"$f":"Operations!O38","v":0},{"$f":"Operations!P38","v":0},{"$f":"Operations!Q38","v":0},{"$f":"Operations!R38","v":0},{"$f":"Operations!S38","v":0},{"$f":"Operations!T38","v":0},{"$f":"Operations!U38","v":0},{"$f":"Operations!V38","v":0},{"$f":"Operations!W38","v":0},{"$f":"Operations!X38","v":0},{"$f":"Operations!Y38","v":0},{"$f":"Operations!Z38","v":0},{"$f":"Operations!AA38","v":0},{"$f":"Operations!AB38","v":0},{"$f":"Operations!AC38","v":0},{"$f":"Operations!AD38","v":0},{"$f":"Operations!AE38","v":0},{"$f":"Operations!AF38","v":0},{"$f":"Operations!AG38","v":0},{"$f":"Operations!AH38","v":0},{"$f":"Operations!AI38","v":0},{"$f":"Operations!AJ38","v":0},{"$f":"Operations!AK38","v":0},{"$f":"Operations!AL38","v":0},{"$f":"Operations!AM38","v":0},{"$f":"Operations!AN38","v":0},{"$f":"Operations!AO38","v":0},{"$f":"Operations!AP38","v":0},{"$f":"Operations!AQ38","v":0},{"$f":"Operations!AR38","v":0},{"$f":"Operations!AS38","v":0},{"$f":"Operations!AT38","v":0},{"$f":"Operations!AU38","v":0},{"$f":"Operations!AV38","v":0},{"$f":"Operations!AW38","v":0},{"$f":"Operations!AX38","v":0},{"$f":"Operations!AY38","v":0},{"$f":"Operations!AZ38","v":0},{"$f":"Operations!BA38","v":0},{"$f":"Operations!BB38","v":0},{"$f":"Operations!BC38","v":0},{"$f":"Operations!BD38","v":0},{"$f":"Operations!BE38","v":0},{"$f":"Operations!BF38","v":0},{"$f":"Operations!BG38","v":0},{"$f":"Operations!BH38","v":0},{"$f":"Operations!BI38","v":0},{"$f":"Operations!BJ38","v":0},{"$f":"Operations!BK38","v":0},{"$f":"Operations!BL38","v":0},{"$f":"Operations!BM38","v":0},{"$f":"Operations!BN38","v":0},{"$f":"Operations!BO38","v":0},{"$f":"Operations!BP38","v":0},{"$f":"Operations!BQ38","v":0},{"$f":"Operations!BR38","v":0},{"$f":"Operations!BS38","v":0},{"$f":"Operations!BT38","v":0},{"$f":"Operations!BU38","v":0},{"$f":"Operations!BV38","v":0},{"$f":"Operations!BW38","v":0},{"$f":"Operations!BX38","v":0},{"$f":"Operations!BY38","v":0},{"$f":"Operations!BZ38","v":0},{"$f":"Operations!CA38","v":0},{"$f":"Operations!CB38","v":0},{"$f":"Operations!CC38","v":0},{"$f":"Operations!CD38","v":0},{"$f":"Operations!CE38","v":0},{"$f":"Operations!CF38","v":0},{"$f":"Operations!CG38","v":0},{"$f":"Operations!CH38","v":0},{"$f":"Operations!CI38","v":0},{"$f":"Operations!CJ38","v":0},{"$f":"Operations!CK38","v":0},{"$f":"Operations!CL38","v":0},{"$f":"Operations!CM38","v":0},{"$f":"Operations!CN38","v":0},{"$f":"Operations!CO38","v":0},{"$f":"Operations!CP38","v":0},{"$f":"Operations!CQ38","v":0},{"$f":"Operations!CR38","v":0},{"$f":"Operations!CS38","v":0},{"$f":"Operations!CT38","v":0},{"$f":"Operations!CU38","v":0},{"$f":"Operations!CV38","v":0},{"$f":"Operations!CW38","v":0},{"$f":"Operations!CX38","v":0},{"$f":"Operations!CY38","v":0},{"$f":"Operations!CZ38","v":0},{"$f":"Operations!DA38","v":0},{"$f":"Operations!DB38","v":0},{"$f":"Operations!DC38","v":0},{"$f":"Operations!DD38","v":0},{"$f":"Operations!DE38","v":0},{"$f":"Operations!DF38","v":0},{"$f":"Operations!DG38","v":0},{"$f":"Operations!DH38","v":0},{"$f":"Operations!DI38","v":0},{"$f":"Operations!DJ38","v":0},{"$f":"Operations!DK38","v":0},{"$f":"Operations!DL38","v":0},{"$f":"Operations!DM38","v":0},{"$f":"Operations!DN38","v":0},{"$f":"Operations!DO38","v":0},{"$f":"Operations!DP38","v":0},{"$f":"Operations!DQ38","v":0},{"$f":"Operations!DR38","v":0},{"$f":"Operations!DS38","v":0},{"$f":"Operations!DT38","v":0},{"$f":"Operations!DU38","v":0},{"$f":"Operations!DV38","v":0},{"$f":"Operations!DW38","v":0},{"$f":"Operations!DX38","v":0},{"$f":"Operations!DY38","v":0},{"$f":"Operations!DZ38","v":0},{"$f":"Operations!EA38","v":0},{"$f":"Operations!EB38","v":0},{"$f":"Operations!EC38","v":0},{"$f":"Operations!ED38","v":0},{"$f":"Operations!EE38","v":0},{"$f":"Operations!EF38","v":0},{"$f":"Operations!EG38","v":0},{"$f":"Operations!EH38","v":0},{"$f":"Operations!EI38","v":0},{"$f":"Operations!EJ38","v":0},{"$f":"Operations!EK38","v":0},{"$f":"Operations!EL38","v":0},{"$f":"Operations!EM38","v":0},{"$f":"Operations!EN38","v":0},{"$f":"Operations!EO38","v":0},{"$f":"Operations!EP38","v":0},{"$f":"Operations!EQ38","v":0},{"$f":"Operations!ER38","v":0},{"$f":"Operations!ES38","v":0},{"$f":"Operations!ET38","v":0},{"$f":"Operations!EU38","v":0},{"$f":"Operations!EV38","v":0},{"$f":"Operations!EW38","v":0},{"$f":"Operations!EX38","v":0},{"$f":"Operations!EY38","v":0},{"$f":"Operations!EZ38","v":0},{"$f":"Operations!FA38","v":0},{"$f":"Operations!FB38","v":0},{"$f":"Operations!FC38","v":0},{"$f":"Operations!FD38","v":0},{"$f":"Operations!FE38","v":0},{"$f":"Operations!FF38","v":0},{"$f":"Operations!FG38","v":0},{"$f":"Operations!FH38","v":0},{"$f":"Operations!FI38","v":0},{"$f":"Operations!FJ38","v":0},{"$f":"Operations!FK38","v":0},{"$f":"Operations!FL38","v":0},{"$f":"Operations!FM38","v":0},{"$f":"Operations!FN38","v":0},{"$f":"Operations!FO38","v":0},{"$f":"Operations!FP38","v":0},{"$f":"Operations!FQ38","v":0},{"$f":"Operations!FR38","v":0},{"$f":"Operations!FS38","v":0},{"$f":"Operations!FT38","v":0},{"$f":"Operations!FU38","v":0},{"$f":"Operations!FV38","v":0},{"$f":"Operations!FW38","v":0},{"$f":"Operations!FX38","v":0},{"$f":"Operations!FY38","v":0},{"$f":"Operations!FZ38","v":0},{"$f":"Operations!GA38","v":0},{"$f":"Operations!GB38","v":0},{"$f":"Operations!GC38","v":0},{"$f":"Operations!GD38","v":0},{"$f":"Operations!GE38","v":0},{"$f":"Operations!GF38","v":0},{"$f":"Operations!GG38","v":0},{"$f":"Operations!GH38","v":0},{"$f":"Operations!GI38","v":0},{"$f":"Operations!GJ38","v":0},{"$f":"Operations!GK38","v":0},{"$f":"Operations!GL38","v":0},{"$f":"Operations!GM38","v":0},{"$f":"Operations!GN38","v":0},{"$f":"Operations!GO38","v":0},{"$f":"Operations!GP38","v":0},{"$f":"Operations!GQ38","v":0},{"$f":"Operations!GR38","v":0},{"$f":"Operations!GS38","v":0},{"$f":"Operations!GT38","v":0},{"$f":"Operations!GU38","v":0},{"$f":"Operations!GV38","v":0},{"$f":"Operations!GW38","v":0},{"$f":"Operations!GX38","v":0},{"$f":"Operations!GY38","v":0},{"$f":"Operations!GZ38","v":0},{"$f":"Operations!HA38","v":0},{"$f":"Operations!HB38","v":0},{"$f":"Operations!HC38","v":0},{"$f":"Operations!HD38","v":0},{"$f":"Operations!HE38","v":0},{"$f":"Operations!HF38","v":0},{"$f":"Operations!HG38","v":0},{"$f":"Operations!HH38","v":0},{"$f":"Operations!HI38","v":0},{"$f":"Operations!HJ38","v":0},{"$f":"Operations!HK38","v":0},{"$f":"Operations!HL38","v":0},{"$f":"Operations!HM38","v":0},{"$f":"Operations!HN38","v":0},{"$f":"Operations!HO38","v":0},{"$f":"Operations!HP38","v":0},{"$f":"Operations!HQ38","v":0},{"$f":"Operations!HR38","v":0},{"$f":"Operations!HS38","v":0},{"$f":"Operations!HT38","v":0},{"$f":"Operations!HU38","v":0},{"$f":"Operations!HV38","v":0},{"$f":"Operations!HW38","v":0},{"$f":"Operations!HX38","v":0},{"$f":"Operations!HY38","v":0},{"$f":"Operations!HZ38","v":0},{"$f":"Operations!IA38","v":0},{"$f":"Operations!IB38","v":0},{"$f":"Operations!IC38","v":0},{"$f":"Operations!ID38","v":0},{"$f":"Operations!IE38","v":0},{"$f":"Operations!IF38","v":0},{"$f":"Operations!IG38","v":0},{"$f":"Operations!IH38","v":0},{"$f":"Operations!II38","v":0},{"$f":"Operations!IJ38","v":0},{"$f":"Operations!IK38","v":0},{"$f":"Operations!IL38","v":0},{"$f":"Operations!IM38","v":0},{"$f":"Operations!IN38","v":0},{"$f":"Operations!IO38","v":0},{"$f":"Operations!IP38","v":0},{"$f":"Operations!IQ38","v":0},{"$f":"Operations!IR38","v":0},{"$f":"Operations!IS38","v":0},{"$f":"Operations!IT38","v":0},{"$f":"Operations!IU38","v":0},{"$f":"Operations!IV38","v":0},{"$f":"Operations!IW38","v":0},{"$f":"Operations!IX38","v":0},{"$f":"Operations!IY38","v":0},{"$f":"Operations!IZ38","v":0},{"$f":"Operations!JA38","v":0},{"$f":"Operations!JB38","v":0},{"$f":"Operations!JC38","v":0},{"$f":"Operations!JD38","v":0},{"$f":"Operations!JE38","v":0},{"$f":"Operations!JF38","v":0},{"$f":"Operations!JG38","v":0},{"$f":"Operations!JH38","v":0},{"$f":"Operations!JI38","v":0},{"$f":"Operations!JJ38","v":0},{"$f":"Operations!JK38","v":0},{"$f":"Operations!JL38","v":0},{"$f":"Operations!JM38","v":0},{"$f":"Operations!JN38","v":0},{"$f":"Operations!JO38","v":0},{"$f":"Operations!JP38","v":0},{"$f":"Operations!JQ38","v":0},{"$f":"Operations!JR38","v":0},{"$f":"Operations!JS38","v":0},{"$f":"Operations!JT38","v":0},{"$f":"Operations!JU38","v":0},{"$f":"Operations!JV38","v":0},{"$f":"Operations!JW38","v":0},{"$f":"Operations!JX38","v":0},{"$f":"Operations!JY38","v":0},{"$f":"Operations!JZ38","v":0},{"$f":"Operations!KA38","v":0},{"$f":"Operations!KB38","v":0},{"$f":"Operations!KC38","v":0},{"$f":"Operations!KD38","v":0},{"$f":"Operations!KE38","v":0},{"$f":"Operations!KF38","v":0},{"$f":"Operations!KG38","v":0},{"$f":"Operations!KH38","v":0},{"$f":"Operations!KI38","v":0},{"$f":"Operations!KJ38","v":0},{"$f":"Operations!KK38","v":0},{"$f":"Operations!KL38","v":0},{"$f":"Operations!KM38","v":0},{"$f":"Operations!KN38","v":0},{"$f":"Operations!KO38","v":0},{"$f":"Operations!KP38","v":0},{"$f":"Operations!KQ38","v":0},{"$f":"Operations!KR38","v":0},{"$f":"Operations!KS38","v":0},{"$f":"Operations!KT38","v":0}]
[null,null,null,"Other Expenses","USD 000's",{"$f":"Operations!F39","v":0},null,{"$f":"Operations!H39","v":0},{"$f":"Operations!I39","v":0},{"$f":"Operations!J39","v":0},{"$f":"Operations!K39","v":0},{"$f":"Operations!L39","v":0},{"$f":"Operations!M39","v":0},{"$f":"Operations!N39","v":0},{"$f":"Operations!O39","v":0},{"$f":"Operations!P39","v":0},{"$f":"Operations!Q39","v":0},{"$f":"Operations!R39","v":0},{"$f":"Operations!S39","v":0},{"$f":"Operations!T39","v":0},{"$f":"Operations!U39","v":0},{"$f":"Operations!V39","v":0},{"$f":"Operations!W39","v":0},{"$f":"Operations!X39","v":0},{"$f":"Operations!Y39","v":0},{"$f":"Operations!Z39","v":0},{"$f":"Operations!AA39","v":0},{"$f":"Operations!AB39","v":0},{"$f":"Operations!AC39","v":0},{"$f":"Operations!AD39","v":0},{"$f":"Operations!AE39","v":0},{"$f":"Operations!AF39","v":0},{"$f":"Operations!AG39","v":0},{"$f":"Operations!AH39","v":0},{"$f":"Operations!AI39","v":0},{"$f":"Operations!AJ39","v":0},{"$f":"Operations!AK39","v":0},{"$f":"Operations!AL39","v":0},{"$f":"Operations!AM39","v":0},{"$f":"Operations!AN39","v":0},{"$f":"Operations!AO39","v":0},{"$f":"Operations!AP39","v":0},{"$f":"Operations!AQ39","v":0},{"$f":"Operations!AR39","v":0},{"$f":"Operations!AS39","v":0},{"$f":"Operations!AT39","v":0},{"$f":"Operations!AU39","v":0},{"$f":"Operations!AV39","v":0},{"$f":"Operations!AW39","v":0},{"$f":"Operations!AX39","v":0},{"$f":"Operations!AY39","v":0},{"$f":"Operations!AZ39","v":0},{"$f":"Operations!BA39","v":0},{"$f":"Operations!BB39","v":0},{"$f":"Operations!BC39","v":0},{"$f":"Operations!BD39","v":0},{"$f":"Operations!BE39","v":0},{"$f":"Operations!BF39","v":0},{"$f":"Operations!BG39","v":0},{"$f":"Operations!BH39","v":0},{"$f":"Operations!BI39","v":0},{"$f":"Operations!BJ39","v":0},{"$f":"Operations!BK39","v":0},{"$f":"Operations!BL39","v":0},{"$f":"Operations!BM39","v":0},{"$f":"Operations!BN39","v":0},{"$f":"Operations!BO39","v":0},{"$f":"Operations!BP39","v":0},{"$f":"Operations!BQ39","v":0},{"$f":"Operations!BR39","v":0},{"$f":"Operations!BS39","v":0},{"$f":"Operations!BT39","v":0},{"$f":"Operations!BU39","v":0},{"$f":"Operations!BV39","v":0},{"$f":"Operations!BW39","v":0},{"$f":"Operations!BX39","v":0},{"$f":"Operations!BY39","v":0},{"$f":"Operations!BZ39","v":0},{"$f":"Operations!CA39","v":0},{"$f":"Operations!CB39","v":0},{"$f":"Operations!CC39","v":0},{"$f":"Operations!CD39","v":0},{"$f":"Operations!CE39","v":0},{"$f":"Operations!CF39","v":0},{"$f":"Operations!CG39","v":0},{"$f":"Operations!CH39","v":0},{"$f":"Operations!CI39","v":0},{"$f":"Operations!CJ39","v":0},{"$f":"Operations!CK39","v":0},{"$f":"Operations!CL39","v":0},{"$f":"Operations!CM39","v":0},{"$f":"Operations!CN39","v":0},{"$f":"Operations!CO39","v":0},{"$f":"Operations!CP39","v":0},{"$f":"Operations!CQ39","v":0},{"$f":"Operations!CR39","v":0},{"$f":"Operations!CS39","v":0},{"$f":"Operations!CT39","v":0},{"$f":"Operations!CU39","v":0},{"$f":"Operations!CV39","v":0},{"$f":"Operations!CW39","v":0},{"$f":"Operations!CX39","v":0},{"$f":"Operations!CY39","v":0},{"$f":"Operations!CZ39","v":0},{"$f":"Operations!DA39","v":0},{"$f":"Operations!DB39","v":0},{"$f":"Operations!DC39","v":0},{"$f":"Operations!DD39","v":0},{"$f":"Operations!DE39","v":0},{"$f":"Operations!DF39","v":0},{"$f":"Operations!DG39","v":0},{"$f":"Operations!DH39","v":0},{"$f":"Operations!DI39","v":0},{"$f":"Operations!DJ39","v":0},{"$f":"Operations!DK39","v":0},{"$f":"Operations!DL39","v":0},{"$f":"Operations!DM39","v":0},{"$f":"Operations!DN39","v":0},{"$f":"Operations!DO39","v":0},{"$f":"Operations!DP39","v":0},{"$f":"Operations!DQ39","v":0},{"$f":"Operations!DR39","v":0},{"$f":"Operations!DS39","v":0},{"$f":"Operations!DT39","v":0},{"$f":"Operations!DU39","v":0},{"$f":"Operations!DV39","v":0},{"$f":"Operations!DW39","v":0},{"$f":"Operations!DX39","v":0},{"$f":"Operations!DY39","v":0},{"$f":"Operations!DZ39","v":0},{"$f":"Operations!EA39","v":0},{"$f":"Operations!EB39","v":0},{"$f":"Operations!EC39","v":0},{"$f":"Operations!ED39","v":0},{"$f":"Operations!EE39","v":0},{"$f":"Operations!EF39","v":0},{"$f":"Operations!EG39","v":0},{"$f":"Operations!EH39","v":0},{"$f":"Operations!EI39","v":0},{"$f":"Operations!EJ39","v":0},{"$f":"Operations!EK39","v":0},{"$f":"Operations!EL39","v":0},{"$f":"Operations!EM39","v":0},{"$f":"Operations!EN39","v":0},{"$f":"Operations!EO39","v":0},{"$f":"Operations!EP39","v":0},{"$f":"Operations!EQ39","v":0},{"$f":"Operations!ER39","v":0},{"$f":"Operations!ES39","v":0},{"$f":"Operations!ET39","v":0},{"$f":"Operations!EU39","v":0},{"$f":"Operations!EV39","v":0},{"$f":"Operations!EW39","v":0},{"$f":"Operations!EX39","v":0},{"$f":"Operations!EY39","v":0},{"$f":"Operations!EZ39","v":0},{"$f":"Operations!FA39","v":0},{"$f":"Operations!FB39","v":0},{"$f":"Operations!FC39","v":0},{"$f":"Operations!FD39","v":0},{"$f":"Operations!FE39","v":0},{"$f":"Operations!FF39","v":0},{"$f":"Operations!FG39","v":0},{"$f":"Operations!FH39","v":0},{"$f":"Operations!FI39","v":0},{"$f":"Operations!FJ39","v":0},{"$f":"Operations!FK39","v":0},{"$f":"Operations!FL39","v":0},{"$f":"Operations!FM39","v":0},{"$f":"Operations!FN39","v":0},{"$f":"Operations!FO39","v":0},{"$f":"Operations!FP39","v":0},{"$f":"Operations!FQ39","v":0},{"$f":"Operations!FR39","v":0},{"$f":"Operations!FS39","v":0},{"$f":"Operations!FT39","v":0},{"$f":"Operations!FU39","v":0},{"$f":"Operations!FV39","v":0},{"$f":"Operations!FW39","v":0},{"$f":"Operations!FX39","v":0},{"$f":"Operations!FY39","v":0},{"$f":"Operations!FZ39","v":0},{"$f":"Operations!GA39","v":0},{"$f":"Operations!GB39","v":0},{"$f":"Operations!GC39","v":0},{"$f":"Operations!GD39","v":0},{"$f":"Operations!GE39","v":0},{"$f":"Operations!GF39","v":0},{"$f":"Operations!GG39","v":0},{"$f":"Operations!GH39","v":0},{"$f":"Operations!GI39","v":0},{"$f":"Operations!GJ39","v":0},{"$f":"Operations!GK39","v":0},{"$f":"Operations!GL39","v":0},{"$f":"Operations!GM39","v":0},{"$f":"Operations!GN39","v":0},{"$f":"Operations!GO39","v":0},{"$f":"Operations!GP39","v":0},{"$f":"Operations!GQ39","v":0},{"$f":"Operations!GR39","v":0},{"$f":"Operations!GS39","v":0},{"$f":"Operations!GT39","v":0},{"$f":"Operations!GU39","v":0},{"$f":"Operations!GV39","v":0},{"$f":"Operations!GW39","v":0},{"$f":"Operations!GX39","v":0},{"$f":"Operations!GY39","v":0},{"$f":"Operations!GZ39","v":0},{"$f":"Operations!HA39","v":0},{"$f":"Operations!HB39","v":0},{"$f":"Operations!HC39","v":0},{"$f":"Operations!HD39","v":0},{"$f":"Operations!HE39","v":0},{"$f":"Operations!HF39","v":0},{"$f":"Operations!HG39","v":0},{"$f":"Operations!HH39","v":0},{"$f":"Operations!HI39","v":0},{"$f":"Operations!HJ39","v":0},{"$f":"Operations!HK39","v":0},{"$f":"Operations!HL39","v":0},{"$f":"Operations!HM39","v":0},{"$f":"Operations!HN39","v":0},{"$f":"Operations!HO39","v":0},{"$f":"Operations!HP39","v":0},{"$f":"Operations!HQ39","v":0},{"$f":"Operations!HR39","v":0},{"$f":"Operations!HS39","v":0},{"$f":"Operations!HT39","v":0},{"$f":"Operations!HU39","v":0},{"$f":"Operations!HV39","v":0},{"$f":"Operations!HW39","v":0},{"$f":"Operations!HX39","v":0},{"$f":"Operations!HY39","v":0},{"$f":"Operations!HZ39","v":0},{"$f":"Operations!IA39","v":0},{"$f":"Operations!IB39","v":0},{"$f":"Operations!IC39","v":0},{"$f":"Operations!ID39","v":0},{"$f":"Operations!IE39","v":0},{"$f":"Operations!IF39","v":0},{"$f":"Operations!IG39","v":0},{"$f":"Operations!IH39","v":0},{"$f":"Operations!II39","v":0},{"$f":"Operations!IJ39","v":0},{"$f":"Operations!IK39","v":0},{"$f":"Operations!IL39","v":0},{"$f":"Operations!IM39","v":0},{"$f":"Operations!IN39","v":0},{"$f":"Operations!IO39","v":0},{"$f":"Operations!IP39","v":0},{"$f":"Operations!IQ39","v":0},{"$f":"Operations!IR39","v":0},{"$f":"Operations!IS39","v":0},{"$f":"Operations!IT39","v":0},{"$f":"Operations!IU39","v":0},{"$f":"Operations!IV39","v":0},{"$f":"Operations!IW39","v":0},{"$f":"Operations!IX39","v":0},{"$f":"Operations!IY39","v":0},{"$f":"Operations!IZ39","v":0},{"$f":"Operations!JA39","v":0},{"$f":"Operations!JB39","v":0},{"$f":"Operations!JC39","v":0},{"$f":"Operations!JD39","v":0},{"$f":"Operations!JE39","v":0},{"$f":"Operations!JF39","v":0},{"$f":"Operations!JG39","v":0},{"$f":"Operations!JH39","v":0},{"$f":"Operations!JI39","v":0},{"$f":"Operations!JJ39","v":0},{"$f":"Operations!JK39","v":0},{"$f":"Operations!JL39","v":0},{"$f":"Operations!JM39","v":0},{"$f":"Operations!JN39","v":0},{"$f":"Operations!JO39","v":0},{"$f":"Operations!JP39","v":0},{"$f":"Operations!JQ39","v":0},{"$f":"Operations!JR39","v":0},{"$f":"Operations!JS39","v":0},{"$f":"Operations!JT39","v":0},{"$f":"Operations!JU39","v":0},{"$f":"Operations!JV39","v":0},{"$f":"Operations!JW39","v":0},{"$f":"Operations!JX39","v":0},{"$f":"Operations!JY39","v":0},{"$f":"Operations!JZ39","v":0},{"$f":"Operations!KA39","v":0},{"$f":"Operations!KB39","v":0},{"$f":"Operations!KC39","v":0},{"$f":"Operations!KD39","v":0},{"$f":"Operations!KE39","v":0},{"$f":"Operations!KF39","v":0},{"$f":"Operations!KG39","v":0},{"$f":"Operations!KH39","v":0},{"$f":"Operations!KI39","v":0},{"$f":"Operations!KJ39","v":0},{"$f":"Operations!KK39","v":0},{"$f":"Operations!KL39","v":0},{"$f":"Operations!KM39","v":0},{"$f":"Operations!KN39","v":0},{"$f":"Operations!KO39","v":0},{"$f":"Operations!KP39","v":0},{"$f":"Operations!KQ39","v":0},{"$f":"Operations!KR39","v":0},{"$f":"Operations!KS39","v":0},{"$f":"Operations!KT39","v":0}]
[null,null,null,"Contingencies","USD 000's",{"$f":"Operations!F40","v":57.251695542950706},null,{"$f":"Operations!H40","v":0},{"$f":"Operations!I40","v":0},{"$f":"Operations!J40","v":0},{"$f":"Operations!K40","v":0},{"$f":"Operations!L40","v":28.625847771475353},{"$f":"Operations!M40","v":28.625847771475353},{"$f":"Operations!N40","v":0},{"$f":"Operations!O40","v":0},{"$f":"Operations!P40","v":0},{"$f":"Operations!Q40","v":0},{"$f":"Operations!R40","v":0},{"$f":"Operations!S40","v":0},{"$f":"Operations!T40","v":0},{"$f":"Operations!U40","v":0},{"$f":"Operations!V40","v":0},{"$f":"Operations!W40","v":0},{"$f":"Operations!X40","v":0},{"$f":"Operations!Y40","v":0},{"$f":"Operations!Z40","v":0},{"$f":"Operations!AA40","v":0},{"$f":"Operations!AB40","v":0},{"$f":"Operations!AC40","v":0},{"$f":"Operations!AD40","v":0},{"$f":"Operations!AE40","v":0},{"$f":"Operations!AF40","v":0},{"$f":"Operations!AG40","v":0},{"$f":"Operations!AH40","v":0},{"$f":"Operations!AI40","v":0},{"$f":"Operations!AJ40","v":0},{"$f":"Operations!AK40","v":0},{"$f":"Operations!AL40","v":0},{"$f":"Operations!AM40","v":0},{"$f":"Operations!AN40","v":0},{"$f":"Operations!AO40","v":0},{"$f":"Operations!AP40","v":0},{"$f":"Operations!AQ40","v":0},{"$f":"Operations!AR40","v":0},{"$f":"Operations!AS40","v":0},{"$f":"Operations!AT40","v":0},{"$f":"Operations!AU40","v":0},{"$f":"Operations!AV40","v":0},{"$f":"Operations!AW40","v":0},{"$f":"Operations!AX40","v":0},{"$f":"Operations!AY40","v":0},{"$f":"Operations!AZ40","v":0},{"$f":"Operations!BA40","v":0},{"$f":"Operations!BB40","v":0},{"$f":"Operations!BC40","v":0},{"$f":"Operations!BD40","v":0},{"$f":"Operations!BE40","v":0},{"$f":"Operations!BF40","v":0},{"$f":"Operations!BG40","v":0},{"$f":"Operations!BH40","v":0},{"$f":"Operations!BI40","v":0},{"$f":"Operations!BJ40","v":0},{"$f":"Operations!BK40","v":0},{"$f":"Operations!BL40","v":0},{"$f":"Operations!BM40","v":0},{"$f":"Operations!BN40","v":0},{"$f":"Operations!BO40","v":0},{"$f":"Operations!BP40","v":0},{"$f":"Operations!BQ40","v":0},{"$f":"Operations!BR40","v":0},{"$f":"Operations!BS40","v":0},{"$f":"Operations!BT40","v":0},{"$f":"Operations!BU40","v":0},{"$f":"Operations!BV40","v":0},{"$f":"Operations!BW40","v":0},{"$f":"Operations!BX40","v":0},{"$f":"Operations!BY40","v":0},{"$f":"Operations!BZ40","v":0},{"$f":"Operations!CA40","v":0},{"$f":"Operations!CB40","v":0},{"$f":"Operations!CC40","v":0},{"$f":"Operations!CD40","v":0},{"$f":"Operations!CE40","v":0},{"$f":"Operations!CF40","v":0},{"$f":"Operations!CG40","v":0},{"$f":"Operations!CH40","v":0},{"$f":"Operations!CI40","v":0},{"$f":"Operations!CJ40","v":0},{"$f":"Operations!CK40","v":0},{"$f":"Operations!CL40","v":0},{"$f":"Operations!CM40","v":0},{"$f":"Operations!CN40","v":0},{"$f":"Operations!CO40","v":0},{"$f":"Operations!CP40","v":0},{"$f":"Operations!CQ40","v":0},{"$f":"Operations!CR40","v":0},{"$f":"Operations!CS40","v":0},{"$f":"Operations!CT40","v":0},{"$f":"Operations!CU40","v":0},{"$f":"Operations!CV40","v":0},{"$f":"Operations!CW40","v":0},{"$f":"Operations!CX40","v":0},{"$f":"Operations!CY40","v":0},{"$f":"Operations!CZ40","v":0},{"$f":"Operations!DA40","v":0},{"$f":"Operations!DB40","v":0},{"$f":"Operations!DC40","v":0},{"$f":"Operations!DD40","v":0},{"$f":"Operations!DE40","v":0},{"$f":"Operations!DF40","v":0},{"$f":"Operations!DG40","v":0},{"$f":"Operations!DH40","v":0},{"$f":"Operations!DI40","v":0},{"$f":"Operations!DJ40","v":0},{"$f":"Operations!DK40","v":0},{"$f":"Operations!DL40","v":0},{"$f":"Operations!DM40","v":0},{"$f":"Operations!DN40","v":0},{"$f":"Operations!DO40","v":0},{"$f":"Operations!DP40","v":0},{"$f":"Operations!DQ40","v":0},{"$f":"Operations!DR40","v":0},{"$f":"Operations!DS40","v":0},{"$f":"Operations!DT40","v":0},{"$f":"Operations!DU40","v":0},{"$f":"Operations!DV40","v":0},{"$f":"Operations!DW40","v":0},{"$f":"Operations!DX40","v":0},{"$f":"Operations!DY40","v":0},{"$f":"Operations!DZ40","v":0},{"$f":"Operations!EA40","v":0},{"$f":"Operations!EB40","v":0},{"$f":"Operations!EC40","v":0},{"$f":"Operations!ED40","v":0},{"$f":"Operations!EE40","v":0},{"$f":"Operations!EF40","v":0},{"$f":"Operations!EG40","v":0},{"$f":"Operations!EH40","v":0},{"$f":"Operations!EI40","v":0},{"$f":"Operations!EJ40","v":0},{"$f":"Operations!EK40","v":0},{"$f":"Operations!EL40","v":0},{"$f":"Operations!EM40","v":0},{"$f":"Operations!EN40","v":0},{"$f":"Operations!EO40","v":0},{"$f":"Operations!EP40","v":0},{"$f":"Operations!EQ40","v":0},{"$f":"Operations!ER40","v":0},{"$f":"Operations!ES40","v":0},{"$f":"Operations!ET40","v":0},{"$f":"Operations!EU40","v":0},{"$f":"Operations!EV40","v":0},{"$f":"Operations!EW40","v":0},{"$f":"Operations!EX40","v":0},{"$f":"Operations!EY40","v":0},{"$f":"Operations!EZ40","v":0},{"$f":"Operations!FA40","v":0},{"$f":"Operations!FB40","v":0},{"$f":"Operations!FC40","v":0},{"$f":"Operations!FD40","v":0},{"$f":"Operations!FE40","v":0},{"$f":"Operations!FF40","v":0},{"$f":"Operations!FG40","v":0},{"$f":"Operations!FH40","v":0},{"$f":"Operations!FI40","v":0},{"$f":"Operations!FJ40","v":0},{"$f":"Operations!FK40","v":0},{"$f":"Operations!FL40","v":0},{"$f":"Operations!FM40","v":0},{"$f":"Operations!FN40","v":0},{"$f":"Operations!FO40","v":0},{"$f":"Operations!FP40","v":0},{"$f":"Operations!FQ40","v":0},{"$f":"Operations!FR40","v":0},{"$f":"Operations!FS40","v":0},{"$f":"Operations!FT40","v":0},{"$f":"Operations!FU40","v":0},{"$f":"Operations!FV40","v":0},{"$f":"Operations!FW40","v":0},{"$f":"Operations!FX40","v":0},{"$f":"Operations!FY40","v":0},{"$f":"Operations!FZ40","v":0},{"$f":"Operations!GA40","v":0},{"$f":"Operations!GB40","v":0},{"$f":"Operations!GC40","v":0},{"$f":"Operations!GD40","v":0},{"$f":"Operations!GE40","v":0},{"$f":"Operations!GF40","v":0},{"$f":"Operations!GG40","v":0},{"$f":"Operations!GH40","v":0},{"$f":"Operations!GI40","v":0},{"$f":"Operations!GJ40","v":0},{"$f":"Operations!GK40","v":0},{"$f":"Operations!GL40","v":0},{"$f":"Operations!GM40","v":0},{"$f":"Operations!GN40","v":0},{"$f":"Operations!GO40","v":0},{"$f":"Operations!GP40","v":0},{"$f":"Operations!GQ40","v":0},{"$f":"Operations!GR40","v":0},{"$f":"Operations!GS40","v":0},{"$f":"Operations!GT40","v":0},{"$f":"Operations!GU40","v":0},{"$f":"Operations!GV40","v":0},{"$f":"Operations!GW40","v":0},{"$f":"Operations!GX40","v":0},{"$f":"Operations!GY40","v":0},{"$f":"Operations!GZ40","v":0},{"$f":"Operations!HA40","v":0},{"$f":"Operations!HB40","v":0},{"$f":"Operations!HC40","v":0},{"$f":"Operations!HD40","v":0},{"$f":"Operations!HE40","v":0},{"$f":"Operations!HF40","v":0},{"$f":"Operations!HG40","v":0},{"$f":"Operations!HH40","v":0},{"$f":"Operations!HI40","v":0},{"$f":"Operations!HJ40","v":0},{"$f":"Operations!HK40","v":0},{"$f":"Operations!HL40","v":0},{"$f":"Operations!HM40","v":0},{"$f":"Operations!HN40","v":0},{"$f":"Operations!HO40","v":0},{"$f":"Operations!HP40","v":0},{"$f":"Operations!HQ40","v":0},{"$f":"Operations!HR40","v":0},{"$f":"Operations!HS40","v":0},{"$f":"Operations!HT40","v":0},{"$f":"Operations!HU40","v":0},{"$f":"Operations!HV40","v":0},{"$f":"Operations!HW40","v":0},{"$f":"Operations!HX40","v":0},{"$f":"Operations!HY40","v":0},{"$f":"Operations!HZ40","v":0},{"$f":"Operations!IA40","v":0},{"$f":"Operations!IB40","v":0},{"$f":"Operations!IC40","v":0},{"$f":"Operations!ID40","v":0},{"$f":"Operations!IE40","v":0},{"$f":"Operations!IF40","v":0},{"$f":"Operations!IG40","v":0},{"$f":"Operations!IH40","v":0},{"$f":"Operations!II40","v":0},{"$f":"Operations!IJ40","v":0},{"$f":"Operations!IK40","v":0},{"$f":"Operations!IL40","v":0},{"$f":"Operations!IM40","v":0},{"$f":"Operations!IN40","v":0},{"$f":"Operations!IO40","v":0},{"$f":"Operations!IP40","v":0},{"$f":"Operations!IQ40","v":0},{"$f":"Operations!IR40","v":0},{"$f":"Operations!IS40","v":0},{"$f":"Operations!IT40","v":0},{"$f":"Operations!IU40","v":0},{"$f":"Operations!IV40","v":0},{"$f":"Operations!IW40","v":0},{"$f":"Operations!IX40","v":0},{"$f":"Operations!IY40","v":0},{"$f":"Operations!IZ40","v":0},{"$f":"Operations!JA40","v":0},{"$f":"Operations!JB40","v":0},{"$f":"Operations!JC40","v":0},{"$f":"Operations!JD40","v":0},{"$f":"Operations!JE40","v":0},{"$f":"Operations!JF40","v":0},{"$f":"Operations!JG40","v":0},{"$f":"Operations!JH40","v":0},{"$f":"Operations!JI40","v":0},{"$f":"Operations!JJ40","v":0},{"$f":"Operations!JK40","v":0},{"$f":"Operations!JL40","v":0},{"$f":"Operations!JM40","v":0},{"$f":"Operations!JN40","v":0},{"$f":"Operations!JO40","v":0},{"$f":"Operations!JP40","v":0},{"$f":"Operations!JQ40","v":0},{"$f":"Operations!JR40","v":0},{"$f":"Operations!JS40","v":0},{"$f":"Operations!JT40","v":0},{"$f":"Operations!JU40","v":0},{"$f":"Operations!JV40","v":0},{"$f":"Operations!JW40","v":0},{"$f":"Operations!JX40","v":0},{"$f":"Operations!JY40","v":0},{"$f":"Operations!JZ40","v":0},{"$f":"Operations!KA40","v":0},{"$f":"Operations!KB40","v":0},{"$f":"Operations!KC40","v":0},{"$f":"Operations!KD40","v":0},{"$f":"Operations!KE40","v":0},{"$f":"Operations!KF40","v":0},{"$f":"Operations!KG40","v":0},{"$f":"Operations!KH40","v":0},{"$f":"Operations!KI40","v":0},{"$f":"Operations!KJ40","v":0},{"$f":"Operations!KK40","v":0},{"$f":"Operations!KL40","v":0},{"$f":"Operations!KM40","v":0},{"$f":"Operations!KN40","v":0},{"$f":"Operations!KO40","v":0},{"$f":"Operations!KP40","v":0},{"$f":"Operations!KQ40","v":0},{"$f":"Operations!KR40","v":0},{"$f":"Operations!KS40","v":0},{"$f":"Operations!KT40","v":0}]
[null,null,null,"Sub-total Cap Exp","USD 000's",{"$f":"SUM(F34:F38)","v":1908.38985143169},null,{"$f":"SUM(H34:H38)","v":370.22763117774787},555.34144676662174,555.34144676662174,185.11381558887393,213.73966336034928,28.625847771475353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT34:BT38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EF34:EF38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GR34:GR38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JD34:JD38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction","USD 000's",{"$f":"F23","v":9.1527786606073924},null,{"$f":"H67","v":0},{"$f":"I67","v":0},0.87576572229170124,2.266308753513985,2.7347590643699546,3.2759451204317527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding Needs","USD 000's",null,null,{"$f":"H39+H40","v":370.22763117774787},{"$f":"I39+I40","v":555.34144676662174},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU39+BU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG39+EG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS39+GS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE39+JE40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Funding"]
[null,null,null,"Total Funding",null,null,{"$f":"'Project Finance'!F27","v":575.26278902768911},{"$f":"$G$44","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"$G$44","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"$G$44","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"$G$44","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"$G$44","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911]
[null,null,null,"Less: Opening Balance (Already Funded)",null,null,null,{"$f":"'Project Finance'!H49","v":0},{"$f":"I49","v":370.22763117774787},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"BU49","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"EG49","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"GS49","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"JE49","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911]
[null,null,null,"Remaining for Min",null,null,null,{"$f":"H44-H45","v":575.26278902768911},{"$f":"I44-I45","v":205.03515784994124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU44-BU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG44-EG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS44-GS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE44-JE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"'Project Finance'!F51","v":0},{"$f":"H51","v":370.22763117774787},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"Q51","v":575.26278902768911},{"$f":"R51","v":575.26278902768911},{"$f":"S51","v":575.26278902768911},{"$f":"T51","v":575.26278902768911},{"$f":"U51","v":575.26278902768911},{"$f":"V51","v":575.26278902768911},{"$f":"W51","v":575.26278902768911},{"$f":"X51","v":575.26278902768911},{"$f":"Y51","v":575.26278902768911},{"$f":"Z51","v":575.26278902768911},{"$f":"AA51","v":575.26278902768911},{"$f":"AB51","v":575.26278902768911},{"$f":"AC51","v":575.26278902768911},{"$f":"AD51","v":575.26278902768911},{"$f":"AE51","v":575.26278902768911},{"$f":"AF51","v":575.26278902768911},{"$f":"AG51","v":575.26278902768911},{"$f":"AH51","v":575.26278902768911},{"$f":"AI51","v":575.26278902768911},{"$f":"AJ51","v":575.26278902768911},{"$f":"AK51","v":575.26278902768911},{"$f":"AL51","v":575.26278902768911},{"$f":"AM51","v":575.26278902768911},{"$f":"AN51","v":575.26278902768911},{"$f":"AO51","v":575.26278902768911},{"$f":"AP51","v":575.26278902768911},{"$f":"AQ51","v":575.26278902768911},{"$f":"AR51","v":575.26278902768911},{"$f":"AS51","v":575.26278902768911},{"$f":"AT51","v":575.26278902768911},{"$f":"AU51","v":575.26278902768911},{"$f":"AV51","v":575.26278902768911},{"$f":"AW51","v":575.26278902768911},{"$f":"AX51","v":575.26278902768911},{"$f":"AY51","v":575.26278902768911},{"$f":"AZ51","v":575.26278902768911},{"$f":"BA51","v":575.26278902768911},{"$f":"BB51","v":575.26278902768911},{"$f":"BC51","v":575.26278902768911},{"$f":"BD51","v":575.26278902768911},{"$f":"BE51","v":575.26278902768911},{"$f":"BF51","v":575.26278902768911},{"$f":"BG51","v":575.26278902768911},{"$f":"BH51","v":575.26278902768911},{"$f":"BI51","v":575.26278902768911},{"$f":"BJ51","v":575.26278902768911},{"$f":"BK51","v":575.26278902768911},{"$f":"BL51","v":575.26278902768911},{"$f":"BM51","v":575.26278902768911},{"$f":"BN51","v":575.26278902768911},{"$f":"BO51","v":575.26278902768911},{"$f":"BP51","v":575.26278902768911},{"$f":"BQ51","v":575.26278902768911},{"$f":"BR51","v":575.26278902768911},{"$f":"BS51","v":575.26278902768911},{"$f":"BT51","v":575.26278902768911},{"$f":"BU51","v":575.26278902768911},{"$f":"BV51","v":575.26278902768911},{"$f":"BW51","v":575.26278902768911},{"$f":"BX51","v":575.26278902768911},{"$f":"BY51","v":575.26278902768911},{"$f":"BZ51","v":575.26278902768911},{"$f":"CA51","v":575.26278902768911},{"$f":"CB51","v":575.26278902768911},{"$f":"CC51","v":575.26278902768911},{"$f":"CD51","v":575.26278902768911},{"$f":"CE51","v":575.26278902768911},{"$f":"CF51","v":575.26278902768911},{"$f":"CG51","v":575.26278902768911},{"$f":"CH51","v":575.26278902768911},{"$f":"CI51","v":575.26278902768911},{"$f":"CJ51","v":575.26278902768911},{"$f":"CK51","v":575.26278902768911},{"$f":"CL51","v":575.26278902768911},{"$f":"CM51","v":575.26278902768911},{"$f":"CN51","v":575.26278902768911},{"$f":"CO51","v":575.26278902768911},{"$f":"CP51","v":575.26278902768911},{"$f":"CQ51","v":575.26278902768911},{"$f":"CR51","v":575.26278902768911},{"$f":"CS51","v":575.26278902768911},{"$f":"CT51","v":575.26278902768911},{"$f":"CU51","v":575.26278902768911},{"$f":"CV51","v":575.26278902768911},{"$f":"CW51","v":575.26278902768911},{"$f":"CX51","v":575.26278902768911},{"$f":"CY51","v":575.26278902768911},{"$f":"CZ51","v":575.26278902768911},{"$f":"DA51","v":575.26278902768911},{"$f":"DB51","v":575.26278902768911},{"$f":"DC51","v":575.26278902768911},{"$f":"DD51","v":575.26278902768911},{"$f":"DE51","v":575.26278902768911},{"$f":"DF51","v":575.26278902768911},{"$f":"DG51","v":575.26278902768911},{"$f":"DH51","v":575.26278902768911},{"$f":"DI51","v":575.26278902768911},{"$f":"DJ51","v":575.26278902768911},{"$f":"DK51","v":575.26278902768911},{"$f":"DL51","v":575.26278902768911},{"$f":"DM51","v":575.26278902768911},{"$f":"DN51","v":575.26278902768911},{"$f":"DO51","v":575.26278902768911},{"$f":"DP51","v":575.26278902768911},{"$f":"DQ51","v":575.26278902768911},{"$f":"DR51","v":575.26278902768911},{"$f":"DS51","v":575.26278902768911},{"$f":"DT51","v":575.26278902768911},{"$f":"DU51","v":575.26278902768911},{"$f":"DV51","v":575.26278902768911},{"$f":"DW51","v":575.26278902768911},{"$f":"DX51","v":575.26278902768911},{"$f":"DY51","v":575.26278902768911},{"$f":"DZ51","v":575.26278902768911},{"$f":"EA51","v":575.26278902768911},{"$f":"EB51","v":575.26278902768911},{"$f":"EC51","v":575.26278902768911},{"$f":"ED51","v":575.26278902768911},{"$f":"EE51","v":575.26278902768911},{"$f":"EF51","v":575.26278902768911},{"$f":"EG51","v":575.26278902768911},{"$f":"EH51","v":575.26278902768911},{"$f":"EI51","v":575.26278902768911},{"$f":"EJ51","v":575.26278902768911},{"$f":"EK51","v":575.26278902768911},{"$f":"EL51","v":575.26278902768911},{"$f":"EM51","v":575.26278902768911},{"$f":"EN51","v":575.26278902768911},{"$f":"EO51","v":575.26278902768911},{"$f":"EP51","v":575.26278902768911},{"$f":"EQ51","v":575.26278902768911},{"$f":"ER51","v":575.26278902768911},{"$f":"ES51","v":575.26278902768911},{"$f":"ET51","v":575.26278902768911},{"$f":"EU51","v":575.26278902768911},{"$f":"EV51","v":575.26278902768911},{"$f":"EW51","v":575.26278902768911},{"$f":"EX51","v":575.26278902768911},{"$f":"EY51","v":575.26278902768911},{"$f":"EZ51","v":575.26278902768911},{"$f":"FA51","v":575.26278902768911},{"$f":"FB51","v":575.26278902768911},{"$f":"FC51","v":575.26278902768911},{"$f":"FD51","v":575.26278902768911},{"$f":"FE51","v":575.26278902768911},{"$f":"FF51","v":575.26278902768911},{"$f":"FG51","v":575.26278902768911},{"$f":"FH51","v":575.26278902768911},{"$f":"FI51","v":575.26278902768911},{"$f":"FJ51","v":575.26278902768911},{"$f":"FK51","v":575.26278902768911},{"$f":"FL51","v":575.26278902768911},{"$f":"FM51","v":575.26278902768911},{"$f":"FN51","v":575.26278902768911},{"$f":"FO51","v":575.26278902768911},{"$f":"FP51","v":575.26278902768911},{"$f":"FQ51","v":575.26278902768911},{"$f":"FR51","v":575.26278902768911},{"$f":"FS51","v":575.26278902768911},{"$f":"FT51","v":575.26278902768911},{"$f":"FU51","v":575.26278902768911},{"$f":"FV51","v":575.26278902768911},{"$f":"FW51","v":575.26278902768911},{"$f":"FX51","v":575.26278902768911},{"$f":"FY51","v":575.26278902768911},{"$f":"FZ51","v":575.26278902768911},{"$f":"GA51","v":575.26278902768911},{"$f":"GB51","v":575.26278902768911},{"$f":"GC51","v":575.26278902768911},{"$f":"GD51","v":575.26278902768911},{"$f":"GE51","v":575.26278902768911},{"$f":"GF51","v":575.26278902768911},{"$f":"GG51","v":575.26278902768911},{"$f":"GH51","v":575.26278902768911},{"$f":"GI51","v":575.26278902768911},{"$f":"GJ51","v":575.26278902768911},{"$f":"GK51","v":575.26278902768911},{"$f":"GL51","v":575.26278902768911},{"$f":"GM51","v":575.26278902768911},{"$f":"GN51","v":575.26278902768911},{"$f":"GO51","v":575.26278902768911},{"$f":"GP51","v":575.26278902768911},{"$f":"GQ51","v":575.26278902768911},{"$f":"GR51","v":575.26278902768911},{"$f":"GS51","v":575.26278902768911},{"$f":"GT51","v":575.26278902768911},{"$f":"GU51","v":575.26278902768911},{"$f":"GV51","v":575.26278902768911},{"$f":"GW51","v":575.26278902768911},{"$f":"GX51","v":575.26278902768911},{"$f":"GY51","v":575.26278902768911},{"$f":"GZ51","v":575.26278902768911},{"$f":"HA51","v":575.26278902768911},{"$f":"HB51","v":575.26278902768911},{"$f":"HC51","v":575.26278902768911},{"$f":"HD51","v":575.26278902768911},{"$f":"HE51","v":575.26278902768911},{"$f":"HF51","v":575.26278902768911},{"$f":"HG51","v":575.26278902768911},{"$f":"HH51","v":575.26278902768911},{"$f":"HI51","v":575.26278902768911},{"$f":"HJ51","v":575.26278902768911},{"$f":"HK51","v":575.26278902768911},{"$f":"HL51","v":575.26278902768911},{"$f":"HM51","v":575.26278902768911},{"$f":"HN51","v":575.26278902768911},{"$f":"HO51","v":575.26278902768911},{"$f":"HP51","v":575.26278902768911},{"$f":"HQ51","v":575.26278902768911},{"$f":"HR51","v":575.26278902768911},{"$f":"HS51","v":575.26278902768911},{"$f":"HT51","v":575.26278902768911},{"$f":"HU51","v":575.26278902768911},{"$f":"HV51","v":575.26278902768911},{"$f":"HW51","v":575.26278902768911},{"$f":"HX51","v":575.26278902768911},{"$f":"HY51","v":575.26278902768911},{"$f":"HZ51","v":575.26278902768911},{"$f":"IA51","v":575.26278902768911},{"$f":"IB51","v":575.26278902768911},{"$f":"IC51","v":575.26278902768911},{"$f":"ID51","v":575.26278902768911},{"$f":"IE51","v":575.26278902768911},{"$f":"IF51","v":575.26278902768911},{"$f":"IG51","v":575.26278902768911},{"$f":"IH51","v":575.26278902768911},{"$f":"II51","v":575.26278902768911},{"$f":"IJ51","v":575.26278902768911},{"$f":"IK51","v":575.26278902768911},{"$f":"IL51","v":575.26278902768911},{"$f":"IM51","v":575.26278902768911},{"$f":"IN51","v":575.26278902768911},{"$f":"IO51","v":575.26278902768911},{"$f":"IP51","v":575.26278902768911},{"$f":"IQ51","v":575.26278902768911},{"$f":"IR51","v":575.26278902768911},{"$f":"IS51","v":575.26278902768911},{"$f":"IT51","v":575.26278902768911},{"$f":"IU51","v":575.26278902768911},{"$f":"IV51","v":575.26278902768911},{"$f":"IW51","v":575.26278902768911},{"$f":"IX51","v":575.26278902768911},{"$f":"IY51","v":575.26278902768911},{"$f":"IZ51","v":575.26278902768911},{"$f":"JA51","v":575.26278902768911},{"$f":"JB51","v":575.26278902768911},{"$f":"JC51","v":575.26278902768911},{"$f":"JD51","v":575.26278902768911},{"$f":"JE51","v":575.26278902768911},{"$f":"JF51","v":575.26278902768911},{"$f":"JG51","v":575.26278902768911},{"$f":"JH51","v":575.26278902768911},{"$f":"JI51","v":575.26278902768911},{"$f":"JJ51","v":575.26278902768911},{"$f":"JK51","v":575.26278902768911},{"$f":"JL51","v":575.26278902768911},{"$f":"JM51","v":575.26278902768911},{"$f":"JN51","v":575.26278902768911},{"$f":"JO51","v":575.26278902768911},{"$f":"JP51","v":575.26278902768911},{"$f":"JQ51","v":575.26278902768911},{"$f":"JR51","v":575.26278902768911},{"$f":"JS51","v":575.26278902768911},{"$f":"JT51","v":575.26278902768911},{"$f":"JU51","v":575.26278902768911},{"$f":"JV51","v":575.26278902768911},{"$f":"JW51","v":575.26278902768911},{"$f":"JX51","v":575.26278902768911},{"$f":"JY51","v":575.26278902768911},{"$f":"JZ51","v":575.26278902768911},{"$f":"KA51","v":575.26278902768911},{"$f":"KB51","v":575.26278902768911},{"$f":"KC51","v":575.26278902768911},{"$f":"KD51","v":575.26278902768911},{"$f":"KE51","v":575.26278902768911},{"$f":"KF51","v":575.26278902768911},{"$f":"KG51","v":575.26278902768911},{"$f":"KH51","v":575.26278902768911},{"$f":"KI51","v":575.26278902768911},{"$f":"KJ51","v":575.26278902768911},{"$f":"KK51","v":575.26278902768911},{"$f":"KL51","v":575.26278902768911},{"$f":"KM51","v":575.26278902768911},{"$f":"KN51","v":575.26278902768911},{"$f":"KO51","v":575.26278902768911},{"$f":"KP51","v":575.26278902768911},{"$f":"KQ51","v":575.26278902768911},{"$f":"KR51","v":575.26278902768911},{"$f":"KS51","v":575.26278902768911}]
[null,null,null,"Add: Funded (MIN function with Funding Needs)",null,null,null,{"$f":"MIN(H46,H41)","v":370.22763117774787},{"$f":"MIN(I46,I41)","v":205.03515784994124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BU46,BU41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EG46,EG41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GS46,GS41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JE46,JE41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H49+H50","v":370.22763117774787},{"$f":"I49+I50","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"BU49+BU50","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"EG49+EG50","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"GS49+GS50","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,{"$f":"JE49+JE50","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911]
[]
[null,null,"Debt Funding",null,null,null,null,{"$f":"H41-H50","v":0},{"$f":"I41-I50","v":350.3062889166805},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU41-BU50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG41-EG50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS41-GS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE41-JE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources of Funds"]
[null,null,"Monthly Fund Requirement"]
[null,null,"Equity for the Month",null,"USD 000's",null,null,{"$f":"'Project Finance'!H50","v":370.22763117774787},{"$f":"I50","v":205.03515784994124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt for the Month",null,"USD 000's",null,null,{"$f":"'Project Finance'!H53","v":0},{"$f":"I53","v":350.3062889166805},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources of Funds","USD 000's",null,null,{"$f":"SUM(H57:H58)","v":370.22763117774787},{"$f":"SUM(I57:I58)","v":555.34144676662174},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG57:EG58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS57:GS58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE57:JE58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Balance and IDC"]
[null,null,null,"Opening Debt",null,null,null,{"$f":"'Project Finance'!G64","v":0},{"$f":"'Project Finance'!H64","v":0},{"$f":"'Project Finance'!I64","v":350.3062889166805},{"$f":"'Project Finance'!J64","v":906.52350140559395},{"$f":"'Project Finance'!K64","v":1093.9036257479818},{"$f":"'Project Finance'!L64","v":1310.378048172701},{"$f":"'Project Finance'!M64","v":1342.279841064608},{"$f":"'Project Finance'!N64","v":1342.279841064608},{"$f":"'Project Finance'!O64","v":1342.279841064608},{"$f":"'Project Finance'!P64","v":1342.279841064608},{"$f":"'Project Finance'!Q64","v":1342.279841064608},{"$f":"'Project Finance'!R64","v":1342.279841064608},{"$f":"'Project Finance'!S64","v":1342.279841064608},{"$f":"'Project Finance'!T64","v":1342.279841064608},{"$f":"'Project Finance'!U64","v":1342.279841064608},{"$f":"'Project Finance'!V64","v":1342.279841064608},{"$f":"'Project Finance'!W64","v":1342.279841064608},{"$f":"'Project Finance'!X64","v":1342.279841064608},{"$f":"'Project Finance'!Y64","v":1342.279841064608},{"$f":"'Project Finance'!Z64","v":1342.279841064608},{"$f":"'Project Finance'!AA64","v":1342.279841064608},{"$f":"'Project Finance'!AB64","v":1342.279841064608},{"$f":"'Project Finance'!AC64","v":1342.279841064608},{"$f":"'Project Finance'!AD64","v":1342.279841064608},{"$f":"'Project Finance'!AE64","v":1342.279841064608},{"$f":"'Project Finance'!AF64","v":1342.279841064608},{"$f":"'Project Finance'!AG64","v":1342.279841064608},{"$f":"'Project Finance'!AH64","v":1342.279841064608},{"$f":"'Project Finance'!AI64","v":1342.279841064608},{"$f":"'Project Finance'!AJ64","v":1342.279841064608},{"$f":"'Project Finance'!AK64","v":1342.279841064608},{"$f":"'Project Finance'!AL64","v":1342.279841064608},{"$f":"'Project Finance'!AM64","v":1342.279841064608},{"$f":"'Project Finance'!AN64","v":1342.279841064608},{"$f":"'Project Finance'!AO64","v":1342.279841064608},{"$f":"'Project Finance'!AP64","v":1342.279841064608},{"$f":"'Project Finance'!AQ64","v":1342.279841064608},{"$f":"'Project Finance'!AR64","v":1342.279841064608},{"$f":"'Project Finance'!AS64","v":1342.279841064608},{"$f":"'Project Finance'!AT64","v":1342.279841064608},{"$f":"'Project Finance'!AU64","v":1342.279841064608},{"$f":"'Project Finance'!AV64","v":1342.279841064608},{"$f":"'Project Finance'!AW64","v":1342.279841064608},{"$f":"'Project Finance'!AX64","v":1342.279841064608},{"$f":"'Project Finance'!AY64","v":1342.279841064608},{"$f":"'Project Finance'!AZ64","v":1342.279841064608},{"$f":"'Project Finance'!BA64","v":1342.279841064608},{"$f":"'Project Finance'!BB64","v":1342.279841064608},{"$f":"'Project Finance'!BC64","v":1342.279841064608},{"$f":"'Project Finance'!BD64","v":1342.279841064608},{"$f":"'Project Finance'!BE64","v":1342.279841064608},{"$f":"'Project Finance'!BF64","v":1342.279841064608},{"$f":"'Project Finance'!BG64","v":1342.279841064608},{"$f":"'Project Finance'!BH64","v":1342.279841064608},{"$f":"'Project Finance'!BI64","v":1342.279841064608},{"$f":"'Project Finance'!BJ64","v":1342.279841064608},{"$f":"'Project Finance'!BK64","v":1342.279841064608},{"$f":"'Project Finance'!BL64","v":1342.279841064608},{"$f":"'Project Finance'!BM64","v":1342.279841064608},{"$f":"'Project Finance'!BN64","v":1342.279841064608},{"$f":"'Project Finance'!BO64","v":1342.279841064608},{"$f":"'Project Finance'!BP64","v":1342.279841064608},{"$f":"'Project Finance'!BQ64","v":1342.279841064608},{"$f":"'Project Finance'!BR64","v":1342.279841064608},{"$f":"'Project Finance'!BS64","v":1342.279841064608},{"$f":"'Project Finance'!BT64","v":1342.279841064608},{"$f":"'Project Finance'!BU64","v":1342.279841064608},{"$f":"'Project Finance'!BV64","v":1342.279841064608},{"$f":"'Project Finance'!BW64","v":1342.279841064608},{"$f":"'Project Finance'!BX64","v":1342.279841064608},{"$f":"'Project Finance'!BY64","v":1342.279841064608},{"$f":"'Project Finance'!BZ64","v":1342.279841064608},{"$f":"'Project Finance'!CA64","v":1342.279841064608},{"$f":"'Project Finance'!CB64","v":1342.279841064608},{"$f":"'Project Finance'!CC64","v":1342.279841064608},{"$f":"'Project Finance'!CD64","v":1342.279841064608},{"$f":"'Project Finance'!CE64","v":1342.279841064608},{"$f":"'Project Finance'!CF64","v":1342.279841064608},{"$f":"'Project Finance'!CG64","v":1342.279841064608},{"$f":"'Project Finance'!CH64","v":1342.279841064608},{"$f":"'Project Finance'!CI64","v":1342.279841064608},{"$f":"'Project Finance'!CJ64","v":1342.279841064608},{"$f":"'Project Finance'!CK64","v":1342.279841064608},{"$f":"'Project Finance'!CL64","v":1342.279841064608},{"$f":"'Project Finance'!CM64","v":1342.279841064608},{"$f":"'Project Finance'!CN64","v":1342.279841064608},{"$f":"'Project Finance'!CO64","v":1342.279841064608},{"$f":"'Project Finance'!CP64","v":1342.279841064608},{"$f":"'Project Finance'!CQ64","v":1342.279841064608},{"$f":"'Project Finance'!CR64","v":1342.279841064608},{"$f":"'Project Finance'!CS64","v":1342.279841064608},{"$f":"'Project Finance'!CT64","v":1342.279841064608},{"$f":"'Project Finance'!CU64","v":1342.279841064608},{"$f":"'Project Finance'!CV64","v":1342.279841064608},{"$f":"'Project Finance'!CW64","v":1342.279841064608},{"$f":"'Project Finance'!CX64","v":1342.279841064608},{"$f":"'Project Finance'!CY64","v":1342.279841064608},{"$f":"'Project Finance'!CZ64","v":1342.279841064608},{"$f":"'Project Finance'!DA64","v":1342.279841064608},{"$f":"'Project Finance'!DB64","v":1342.279841064608},{"$f":"'Project Finance'!DC64","v":1342.279841064608},{"$f":"'Project Finance'!DD64","v":1342.279841064608},{"$f":"'Project Finance'!DE64","v":1342.279841064608},{"$f":"'Project Finance'!DF64","v":1342.279841064608},{"$f":"'Project Finance'!DG64","v":1342.279841064608},{"$f":"'Project Finance'!DH64","v":1342.279841064608},{"$f":"'Project Finance'!DI64","v":1342.279841064608},{"$f":"'Project Finance'!DJ64","v":1342.279841064608},{"$f":"'Project Finance'!DK64","v":1342.279841064608},{"$f":"'Project Finance'!DL64","v":1342.279841064608},{"$f":"'Project Finance'!DM64","v":1342.279841064608},{"$f":"'Project Finance'!DN64","v":1342.279841064608},{"$f":"'Project Finance'!DO64","v":1342.279841064608},{"$f":"'Project Finance'!DP64","v":1342.279841064608},{"$f":"'Project Finance'!DQ64","v":1342.279841064608},{"$f":"'Project Finance'!DR64","v":1342.279841064608},{"$f":"'Project Finance'!DS64","v":1342.279841064608},{"$f":"'Project Finance'!DT64","v":1342.279841064608},{"$f":"'Project Finance'!DU64","v":1342.279841064608},{"$f":"'Project Finance'!DV64","v":1342.279841064608},{"$f":"'Project Finance'!DW64","v":1342.279841064608},{"$f":"'Project Finance'!DX64","v":1342.279841064608},{"$f":"'Project Finance'!DY64","v":1342.279841064608},{"$f":"'Project Finance'!DZ64","v":1342.279841064608},{"$f":"'Project Finance'!EA64","v":1342.279841064608},{"$f":"'Project Finance'!EB64","v":1342.279841064608},{"$f":"'Project Finance'!EC64","v":1342.279841064608},{"$f":"'Project Finance'!ED64","v":1342.279841064608},{"$f":"'Project Finance'!EE64","v":1342.279841064608},{"$f":"'Project Finance'!EF64","v":1342.279841064608},{"$f":"'Project Finance'!EG64","v":1342.279841064608},{"$f":"'Project Finance'!EH64","v":1342.279841064608},{"$f":"'Project Finance'!EI64","v":1342.279841064608},{"$f":"'Project Finance'!EJ64","v":1342.279841064608},{"$f":"'Project Finance'!EK64","v":1342.279841064608},{"$f":"'Project Finance'!EL64","v":1342.279841064608},{"$f":"'Project Finance'!EM64","v":1342.279841064608},{"$f":"'Project Finance'!EN64","v":1342.279841064608},{"$f":"'Project Finance'!EO64","v":1342.279841064608},{"$f":"'Project Finance'!EP64","v":1342.279841064608},{"$f":"'Project Finance'!EQ64","v":1342.279841064608},{"$f":"'Project Finance'!ER64","v":1342.279841064608},{"$f":"'Project Finance'!ES64","v":1342.279841064608},{"$f":"'Project Finance'!ET64","v":1342.279841064608},{"$f":"'Project Finance'!EU64","v":1342.279841064608},{"$f":"'Project Finance'!EV64","v":1342.279841064608},{"$f":"'Project Finance'!EW64","v":1342.279841064608},{"$f":"'Project Finance'!EX64","v":1342.279841064608},{"$f":"'Project Finance'!EY64","v":1342.279841064608},{"$f":"'Project Finance'!EZ64","v":1342.279841064608},{"$f":"'Project Finance'!FA64","v":1342.279841064608},{"$f":"'Project Finance'!FB64","v":1342.279841064608},{"$f":"'Project Finance'!FC64","v":1342.279841064608},{"$f":"'Project Finance'!FD64","v":1342.279841064608},{"$f":"'Project Finance'!FE64","v":1342.279841064608},{"$f":"'Project Finance'!FF64","v":1342.279841064608},{"$f":"'Project Finance'!FG64","v":1342.279841064608},{"$f":"'Project Finance'!FH64","v":1342.279841064608},{"$f":"'Project Finance'!FI64","v":1342.279841064608},{"$f":"'Project Finance'!FJ64","v":1342.279841064608},{"$f":"'Project Finance'!FK64","v":1342.279841064608},{"$f":"'Project Finance'!FL64","v":1342.279841064608},{"$f":"'Project Finance'!FM64","v":1342.279841064608},{"$f":"'Project Finance'!FN64","v":1342.279841064608},{"$f":"'Project Finance'!FO64","v":1342.279841064608},{"$f":"'Project Finance'!FP64","v":1342.279841064608},{"$f":"'Project Finance'!FQ64","v":1342.279841064608},{"$f":"'Project Finance'!FR64","v":1342.279841064608},{"$f":"'Project Finance'!FS64","v":1342.279841064608},{"$f":"'Project Finance'!FT64","v":1342.279841064608},{"$f":"'Project Finance'!FU64","v":1342.279841064608},{"$f":"'Project Finance'!FV64","v":1342.279841064608},{"$f":"'Project Finance'!FW64","v":1342.279841064608},{"$f":"'Project Finance'!FX64","v":1342.279841064608},{"$f":"'Project Finance'!FY64","v":1342.279841064608},{"$f":"'Project Finance'!FZ64","v":1342.279841064608},{"$f":"'Project Finance'!GA64","v":1342.279841064608},{"$f":"'Project Finance'!GB64","v":1342.279841064608},{"$f":"'Project Finance'!GC64","v":1342.279841064608},{"$f":"'Project Finance'!GD64","v":1342.279841064608},{"$f":"'Project Finance'!GE64","v":1342.279841064608},{"$f":"'Project Finance'!GF64","v":1342.279841064608},{"$f":"'Project Finance'!GG64","v":1342.279841064608},{"$f":"'Project Finance'!GH64","v":1342.279841064608},{"$f":"'Project Finance'!GI64","v":1342.279841064608},{"$f":"'Project Finance'!GJ64","v":1342.279841064608},{"$f":"'Project Finance'!GK64","v":1342.279841064608},{"$f":"'Project Finance'!GL64","v":1342.279841064608},{"$f":"'Project Finance'!GM64","v":1342.279841064608},{"$f":"'Project Finance'!GN64","v":1342.279841064608},{"$f":"'Project Finance'!GO64","v":1342.279841064608},{"$f":"'Project Finance'!GP64","v":1342.279841064608},{"$f":"'Project Finance'!GQ64","v":1342.279841064608},{"$f":"'Project Finance'!GR64","v":1342.279841064608},{"$f":"'Project Finance'!GS64","v":1342.279841064608},{"$f":"'Project Finance'!GT64","v":1342.279841064608},{"$f":"'Project Finance'!GU64","v":1342.279841064608},{"$f":"'Project Finance'!GV64","v":1342.279841064608},{"$f":"'Project Finance'!GW64","v":1342.279841064608},{"$f":"'Project Finance'!GX64","v":1342.279841064608},{"$f":"'Project Finance'!GY64","v":1342.279841064608},{"$f":"'Project Finance'!GZ64","v":1342.279841064608},{"$f":"'Project Finance'!HA64","v":1342.279841064608},{"$f":"'Project Finance'!HB64","v":1342.279841064608},{"$f":"'Project Finance'!HC64","v":1342.279841064608},{"$f":"'Project Finance'!HD64","v":1342.279841064608},{"$f":"'Project Finance'!HE64","v":1342.279841064608},{"$f":"'Project Finance'!HF64","v":1342.279841064608},{"$f":"'Project Finance'!HG64","v":1342.279841064608},{"$f":"'Project Finance'!HH64","v":1342.279841064608},{"$f":"'Project Finance'!HI64","v":1342.279841064608},{"$f":"'Project Finance'!HJ64","v":1342.279841064608},{"$f":"'Project Finance'!HK64","v":1342.279841064608},{"$f":"'Project Finance'!HL64","v":1342.279841064608},{"$f":"'Project Finance'!HM64","v":1342.279841064608},{"$f":"'Project Finance'!HN64","v":1342.279841064608},{"$f":"'Project Finance'!HO64","v":1342.279841064608},{"$f":"'Project Finance'!HP64","v":1342.279841064608},{"$f":"'Project Finance'!HQ64","v":1342.279841064608},{"$f":"'Project Finance'!HR64","v":1342.279841064608},{"$f":"'Project Finance'!HS64","v":1342.279841064608},{"$f":"'Project Finance'!HT64","v":1342.279841064608},{"$f":"'Project Finance'!HU64","v":1342.279841064608},{"$f":"'Project Finance'!HV64","v":1342.279841064608},{"$f":"'Project Finance'!HW64","v":1342.279841064608},{"$f":"'Project Finance'!HX64","v":1342.279841064608},{"$f":"'Project Finance'!HY64","v":1342.279841064608},{"$f":"'Project Finance'!HZ64","v":1342.279841064608},{"$f":"'Project Finance'!IA64","v":1342.279841064608},{"$f":"'Project Finance'!IB64","v":1342.279841064608},{"$f":"'Project Finance'!IC64","v":1342.279841064608},{"$f":"'Project Finance'!ID64","v":1342.279841064608},{"$f":"'Project Finance'!IE64","v":1342.279841064608},{"$f":"'Project Finance'!IF64","v":1342.279841064608},{"$f":"'Project Finance'!IG64","v":1342.279841064608},{"$f":"'Project Finance'!IH64","v":1342.279841064608},{"$f":"'Project Finance'!II64","v":1342.279841064608},{"$f":"'Project Finance'!IJ64","v":1342.279841064608},{"$f":"'Project Finance'!IK64","v":1342.279841064608},{"$f":"'Project Finance'!IL64","v":1342.279841064608},{"$f":"'Project Finance'!IM64","v":1342.279841064608},{"$f":"'Project Finance'!IN64","v":1342.279841064608},{"$f":"'Project Finance'!IO64","v":1342.279841064608},{"$f":"'Project Finance'!IP64","v":1342.279841064608},{"$f":"'Project Finance'!IQ64","v":1342.279841064608},{"$f":"'Project Finance'!IR64","v":1342.279841064608},{"$f":"'Project Finance'!IS64","v":1342.279841064608},{"$f":"'Project Finance'!IT64","v":1342.279841064608},{"$f":"'Project Finance'!IU64","v":1342.279841064608},{"$f":"'Project Finance'!IV64","v":1342.279841064608},{"$f":"'Project Finance'!IW64","v":1342.279841064608},{"$f":"'Project Finance'!IX64","v":1342.279841064608},{"$f":"'Project Finance'!IY64","v":1342.279841064608},{"$f":"'Project Finance'!IZ64","v":1342.279841064608},{"$f":"'Project Finance'!JA64","v":1342.279841064608},{"$f":"'Project Finance'!JB64","v":1342.279841064608},{"$f":"'Project Finance'!JC64","v":1342.279841064608},{"$f":"'Project Finance'!JD64","v":1342.279841064608},{"$f":"'Project Finance'!JE64","v":1342.279841064608},{"$f":"'Project Finance'!JF64","v":1342.279841064608},{"$f":"'Project Finance'!JG64","v":1342.279841064608},{"$f":"'Project Finance'!JH64","v":1342.279841064608},{"$f":"'Project Finance'!JI64","v":1342.279841064608},{"$f":"'Project Finance'!JJ64","v":1342.279841064608},{"$f":"'Project Finance'!JK64","v":1342.279841064608},{"$f":"'Project Finance'!JL64","v":1342.279841064608},{"$f":"'Project Finance'!JM64","v":1342.279841064608},{"$f":"'Project Finance'!JN64","v":1342.279841064608},{"$f":"'Project Finance'!JO64","v":1342.279841064608},{"$f":"'Project Finance'!JP64","v":1342.279841064608},{"$f":"'Project Finance'!JQ64","v":1342.279841064608},{"$f":"'Project Finance'!JR64","v":1342.279841064608},{"$f":"'Project Finance'!JS64","v":1342.279841064608},{"$f":"'Project Finance'!JT64","v":1342.279841064608},{"$f":"'Project Finance'!JU64","v":1342.279841064608},{"$f":"'Project Finance'!JV64","v":1342.279841064608},{"$f":"'Project Finance'!JW64","v":1342.279841064608},{"$f":"'Project Finance'!JX64","v":1342.279841064608},{"$f":"'Project Finance'!JY64","v":1342.279841064608},{"$f":"'Project Finance'!JZ64","v":1342.279841064608},{"$f":"'Project Finance'!KA64","v":1342.279841064608},{"$f":"'Project Finance'!KB64","v":1342.279841064608},{"$f":"'Project Finance'!KC64","v":1342.279841064608},{"$f":"'Project Finance'!KD64","v":1342.279841064608},{"$f":"'Project Finance'!KE64","v":1342.279841064608},{"$f":"'Project Finance'!KF64","v":1342.279841064608},{"$f":"'Project Finance'!KG64","v":1342.279841064608},{"$f":"'Project Finance'!KH64","v":1342.279841064608},{"$f":"'Project Finance'!KI64","v":1342.279841064608},{"$f":"'Project Finance'!KJ64","v":1342.279841064608},{"$f":"'Project Finance'!KK64","v":1342.279841064608},{"$f":"'Project Finance'!KL64","v":1342.279841064608},{"$f":"'Project Finance'!KM64","v":1342.279841064608},{"$f":"'Project Finance'!KN64","v":1342.279841064608},{"$f":"'Project Finance'!KO64","v":1342.279841064608},{"$f":"'Project Finance'!KP64","v":1342.279841064608},{"$f":"'Project Finance'!KQ64","v":1342.279841064608},{"$f":"'Project Finance'!KR64","v":1342.279841064608},{"$f":"'Project Finance'!KS64","v":1342.279841064608}]
[null,null,null,"Add: Funded",null,null,null,{"$f":"'Project Finance'!H53","v":0},{"$f":"I53","v":350.3062889166805},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H62+H63","v":0},{"$f":"I62+I63","v":350.3062889166805},906.52350140559395,1093.9036257479818,1310.378048172701,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,{"$f":"BU62+BU63","v":1342.279841064608},1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,{"$f":"EG62+EG63","v":1342.279841064608},1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,{"$f":"GS62+GS63","v":1342.279841064608},1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,{"$f":"JE62+JE63","v":1342.279841064608},1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608]
[]
[null,null,null,"Interest Rate During Construction",null,null,{"$f":"'Project Finance'!E12","v":2.5000000000000001E-3},{"$f":"$G$66","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$66","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$66","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$66","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$66","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,"Total Interest During Construction",null,null,null,{"$f":"H66*H62*H3","v":0},0,0.87576572229170124,2.266308753513985,2.7347590643699546,3.2759451204317527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT66*BT62*BT3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF66*EF62*EF3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR66*GR62*GR3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD66*JD62*JD3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cummulative Total Project Cost","USD 000's",null,null,{"$f":"Operations!H41","v":370.22763117774787},{"$f":"Operations!I41+H69","v":925.56907794436961},{"$f":"Operations!J41+I69","v":1480.9105247109915},{"$f":"Operations!K41+J69","v":1666.0243402998653},{"$f":"Operations!L41+K69","v":1879.7640036602147},{"$f":"Operations!M41+L69","v":1908.38985143169},{"$f":"Operations!N41+M69","v":1908.38985143169},{"$f":"Operations!O41+N69","v":1908.38985143169},{"$f":"Operations!P41+O69","v":1908.38985143169},{"$f":"Operations!Q41+P69","v":1908.38985143169},{"$f":"Operations!R41+Q69","v":1908.38985143169},{"$f":"Operations!S41+R69","v":1908.38985143169},{"$f":"Operations!T41+S69","v":1908.38985143169},{"$f":"Operations!U41+T69","v":1908.38985143169},{"$f":"Operations!V41+U69","v":1908.38985143169},{"$f":"Operations!W41+V69","v":1908.38985143169},{"$f":"Operations!X41+W69","v":1908.38985143169},{"$f":"Operations!Y41+X69","v":1908.38985143169},{"$f":"Operations!Z41+Y69","v":1908.38985143169},{"$f":"Operations!AA41+Z69","v":1908.38985143169},{"$f":"Operations!AB41+AA69","v":1908.38985143169},{"$f":"Operations!AC41+AB69","v":1908.38985143169},{"$f":"Operations!AD41+AC69","v":1908.38985143169},{"$f":"Operations!AE41+AD69","v":1908.38985143169},{"$f":"Operations!AF41+AE69","v":1908.38985143169},{"$f":"Operations!AG41+AF69","v":1908.38985143169},{"$f":"Operations!AH41+AG69","v":1908.38985143169},{"$f":"Operations!AI41+AH69","v":1908.38985143169},{"$f":"Operations!AJ41+AI69","v":1908.38985143169},{"$f":"Operations!AK41+AJ69","v":1908.38985143169},{"$f":"Operations!AL41+AK69","v":1908.38985143169},{"$f":"Operations!AM41+AL69","v":1908.38985143169},{"$f":"Operations!AN41+AM69","v":1908.38985143169},{"$f":"Operations!AO41+AN69","v":1908.38985143169},{"$f":"Operations!AP41+AO69","v":1908.38985143169},{"$f":"Operations!AQ41+AP69","v":1908.38985143169},{"$f":"Operations!AR41+AQ69","v":1908.38985143169},{"$f":"Operations!AS41+AR69","v":1908.38985143169},{"$f":"Operations!AT41+AS69","v":1908.38985143169},{"$f":"Operations!AU41+AT69","v":1908.38985143169},{"$f":"Operations!AV41+AU69","v":1908.38985143169},{"$f":"Operations!AW41+AV69","v":1908.38985143169},{"$f":"Operations!AX41+AW69","v":1908.38985143169},{"$f":"Operations!AY41+AX69","v":1908.38985143169},{"$f":"Operations!AZ41+AY69","v":1908.38985143169},{"$f":"Operations!BA41+AZ69","v":1908.38985143169},{"$f":"Operations!BB41+BA69","v":1908.38985143169},{"$f":"Operations!BC41+BB69","v":1908.38985143169},{"$f":"Operations!BD41+BC69","v":1908.38985143169},{"$f":"Operations!BE41+BD69","v":1908.38985143169},{"$f":"Operations!BF41+BE69","v":1908.38985143169},{"$f":"Operations!BG41+BF69","v":1908.38985143169},{"$f":"Operations!BH41+BG69","v":1908.38985143169},{"$f":"Operations!BI41+BH69","v":1908.38985143169},{"$f":"Operations!BJ41+BI69","v":1908.38985143169},{"$f":"Operations!BK41+BJ69","v":1908.38985143169},{"$f":"Operations!BL41+BK69","v":1908.38985143169},{"$f":"Operations!BM41+BL69","v":1908.38985143169},{"$f":"Operations!BN41+BM69","v":1908.38985143169},{"$f":"Operations!BO41+BN69","v":1908.38985143169},{"$f":"Operations!BP41+BO69","v":1908.38985143169},{"$f":"Operations!BQ41+BP69","v":1908.38985143169},{"$f":"Operations!BR41+BQ69","v":1908.38985143169},{"$f":"Operations!BS41+BR69","v":1908.38985143169},{"$f":"Operations!BT41+BS69","v":1908.38985143169},{"$f":"Operations!BU41+BT69","v":1908.38985143169},{"$f":"Operations!BV41+BU69","v":1908.38985143169},{"$f":"Operations!BW41+BV69","v":1908.38985143169},{"$f":"Operations!BX41+BW69","v":1908.38985143169},{"$f":"Operations!BY41+BX69","v":1908.38985143169},{"$f":"Operations!BZ41+BY69","v":1908.38985143169},{"$f":"Operations!CA41+BZ69","v":1908.38985143169},{"$f":"Operations!CB41+CA69","v":1908.38985143169},{"$f":"Operations!CC41+CB69","v":1908.38985143169},{"$f":"Operations!CD41+CC69","v":1908.38985143169},{"$f":"Operations!CE41+CD69","v":1908.38985143169},{"$f":"Operations!CF41+CE69","v":1908.38985143169},{"$f":"Operations!CG41+CF69","v":1908.38985143169},{"$f":"Operations!CH41+CG69","v":1908.38985143169},{"$f":"Operations!CI41+CH69","v":1908.38985143169},{"$f":"Operations!CJ41+CI69","v":1908.38985143169},{"$f":"Operations!CK41+CJ69","v":1908.38985143169},{"$f":"Operations!CL41+CK69","v":1908.38985143169},{"$f":"Operations!CM41+CL69","v":1908.38985143169},{"$f":"Operations!CN41+CM69","v":1908.38985143169},{"$f":"Operations!CO41+CN69","v":1908.38985143169},{"$f":"Operations!CP41+CO69","v":1908.38985143169},{"$f":"Operations!CQ41+CP69","v":1908.38985143169},{"$f":"Operations!CR41+CQ69","v":1908.38985143169},{"$f":"Operations!CS41+CR69","v":1908.38985143169},{"$f":"Operations!CT41+CS69","v":1908.38985143169},{"$f":"Operations!CU41+CT69","v":1908.38985143169},{"$f":"Operations!CV41+CU69","v":1908.38985143169},{"$f":"Operations!CW41+CV69","v":1908.38985143169},{"$f":"Operations!CX41+CW69","v":1908.38985143169},{"$f":"Operations!CY41+CX69","v":1908.38985143169},{"$f":"Operations!CZ41+CY69","v":1908.38985143169},{"$f":"Operations!DA41+CZ69","v":1908.38985143169},{"$f":"Operations!DB41+DA69","v":1908.38985143169},{"$f":"Operations!DC41+DB69","v":1908.38985143169},{"$f":"Operations!DD41+DC69","v":1908.38985143169},{"$f":"Operations!DE41+DD69","v":1908.38985143169},{"$f":"Operations!DF41+DE69","v":1908.38985143169},{"$f":"Operations!DG41+DF69","v":1908.38985143169},{"$f":"Operations!DH41+DG69","v":1908.38985143169},{"$f":"Operations!DI41+DH69","v":1908.38985143169},{"$f":"Operations!DJ41+DI69","v":1908.38985143169},{"$f":"Operations!DK41+DJ69","v":1908.38985143169},{"$f":"Operations!DL41+DK69","v":1908.38985143169},{"$f":"Operations!DM41+DL69","v":1908.38985143169},{"$f":"Operations!DN41+DM69","v":1908.38985143169},{"$f":"Operations!DO41+DN69","v":1908.38985143169},{"$f":"Operations!DP41+DO69","v":1908.38985143169},{"$f":"Operations!DQ41+DP69","v":1908.38985143169},{"$f":"Operations!DR41+DQ69","v":1908.38985143169},{"$f":"Operations!DS41+DR69","v":1908.38985143169},{"$f":"Operations!DT41+DS69","v":1908.38985143169},{"$f":"Operations!DU41+DT69","v":1908.38985143169},{"$f":"Operations!DV41+DU69","v":1908.38985143169},{"$f":"Operations!DW41+DV69","v":1908.38985143169},{"$f":"Operations!DX41+DW69","v":1908.38985143169},{"$f":"Operations!DY41+DX69","v":1908.38985143169},{"$f":"Operations!DZ41+DY69","v":1908.38985143169},{"$f":"Operations!EA41+DZ69","v":1908.38985143169},{"$f":"Operations!EB41+EA69","v":1908.38985143169},{"$f":"Operations!EC41+EB69","v":1908.38985143169},{"$f":"Operations!ED41+EC69","v":1908.38985143169},{"$f":"Operations!EE41+ED69","v":1908.38985143169},{"$f":"Operations!EF41+EE69","v":1908.38985143169},{"$f":"Operations!EG41+EF69","v":1908.38985143169},{"$f":"Operations!EH41+EG69","v":1908.38985143169},{"$f":"Operations!EI41+EH69","v":1908.38985143169},{"$f":"Operations!EJ41+EI69","v":1908.38985143169},{"$f":"Operations!EK41+EJ69","v":1908.38985143169},{"$f":"Operations!EL41+EK69","v":1908.38985143169},{"$f":"Operations!EM41+EL69","v":1908.38985143169},{"$f":"Operations!EN41+EM69","v":1908.38985143169},{"$f":"Operations!EO41+EN69","v":1908.38985143169},{"$f":"Operations!EP41+EO69","v":1908.38985143169},{"$f":"Operations!EQ41+EP69","v":1908.38985143169},{"$f":"Operations!ER41+EQ69","v":1908.38985143169},{"$f":"Operations!ES41+ER69","v":1908.38985143169},{"$f":"Operations!ET41+ES69","v":1908.38985143169},{"$f":"Operations!EU41+ET69","v":1908.38985143169},{"$f":"Operations!EV41+EU69","v":1908.38985143169},{"$f":"Operations!EW41+EV69","v":1908.38985143169},{"$f":"Operations!EX41+EW69","v":1908.38985143169},{"$f":"Operations!EY41+EX69","v":1908.38985143169},{"$f":"Operations!EZ41+EY69","v":1908.38985143169},{"$f":"Operations!FA41+EZ69","v":1908.38985143169},{"$f":"Operations!FB41+FA69","v":1908.38985143169},{"$f":"Operations!FC41+FB69","v":1908.38985143169},{"$f":"Operations!FD41+FC69","v":1908.38985143169},{"$f":"Operations!FE41+FD69","v":1908.38985143169},{"$f":"Operations!FF41+FE69","v":1908.38985143169},{"$f":"Operations!FG41+FF69","v":1908.38985143169},{"$f":"Operations!FH41+FG69","v":1908.38985143169},{"$f":"Operations!FI41+FH69","v":1908.38985143169},{"$f":"Operations!FJ41+FI69","v":1908.38985143169},{"$f":"Operations!FK41+FJ69","v":1908.38985143169},{"$f":"Operations!FL41+FK69","v":1908.38985143169},{"$f":"Operations!FM41+FL69","v":1908.38985143169},{"$f":"Operations!FN41+FM69","v":1908.38985143169},{"$f":"Operations!FO41+FN69","v":1908.38985143169},{"$f":"Operations!FP41+FO69","v":1908.38985143169},{"$f":"Operations!FQ41+FP69","v":1908.38985143169},{"$f":"Operations!FR41+FQ69","v":1908.38985143169},{"$f":"Operations!FS41+FR69","v":1908.38985143169},{"$f":"Operations!FT41+FS69","v":1908.38985143169},{"$f":"Operations!FU41+FT69","v":1908.38985143169},{"$f":"Operations!FV41+FU69","v":1908.38985143169},{"$f":"Operations!FW41+FV69","v":1908.38985143169},{"$f":"Operations!FX41+FW69","v":1908.38985143169},{"$f":"Operations!FY41+FX69","v":1908.38985143169},{"$f":"Operations!FZ41+FY69","v":1908.38985143169},{"$f":"Operations!GA41+FZ69","v":1908.38985143169},{"$f":"Operations!GB41+GA69","v":1908.38985143169},{"$f":"Operations!GC41+GB69","v":1908.38985143169},{"$f":"Operations!GD41+GC69","v":1908.38985143169},{"$f":"Operations!GE41+GD69","v":1908.38985143169},{"$f":"Operations!GF41+GE69","v":1908.38985143169},{"$f":"Operations!GG41+GF69","v":1908.38985143169},{"$f":"Operations!GH41+GG69","v":1908.38985143169},{"$f":"Operations!GI41+GH69","v":1908.38985143169},{"$f":"Operations!GJ41+GI69","v":1908.38985143169},{"$f":"Operations!GK41+GJ69","v":1908.38985143169},{"$f":"Operations!GL41+GK69","v":1908.38985143169},{"$f":"Operations!GM41+GL69","v":1908.38985143169},{"$f":"Operations!GN41+GM69","v":1908.38985143169},{"$f":"Operations!GO41+GN69","v":1908.38985143169},{"$f":"Operations!GP41+GO69","v":1908.38985143169},{"$f":"Operations!GQ41+GP69","v":1908.38985143169},{"$f":"Operations!GR41+GQ69","v":1908.38985143169},{"$f":"Operations!GS41+GR69","v":1908.38985143169},{"$f":"Operations!GT41+GS69","v":1908.38985143169},{"$f":"Operations!GU41+GT69","v":1908.38985143169},{"$f":"Operations!GV41+GU69","v":1908.38985143169},{"$f":"Operations!GW41+GV69","v":1908.38985143169},{"$f":"Operations!GX41+GW69","v":1908.38985143169},{"$f":"Operations!GY41+GX69","v":1908.38985143169},{"$f":"Operations!GZ41+GY69","v":1908.38985143169},{"$f":"Operations!HA41+GZ69","v":1908.38985143169},{"$f":"Operations!HB41+HA69","v":1908.38985143169},{"$f":"Operations!HC41+HB69","v":1908.38985143169},{"$f":"Operations!HD41+HC69","v":1908.38985143169},{"$f":"Operations!HE41+HD69","v":1908.38985143169},{"$f":"Operations!HF41+HE69","v":1908.38985143169},{"$f":"Operations!HG41+HF69","v":1908.38985143169},{"$f":"Operations!HH41+HG69","v":1908.38985143169},{"$f":"Operations!HI41+HH69","v":1908.38985143169},{"$f":"Operations!HJ41+HI69","v":1908.38985143169},{"$f":"Operations!HK41+HJ69","v":1908.38985143169},{"$f":"Operations!HL41+HK69","v":1908.38985143169},{"$f":"Operations!HM41+HL69","v":1908.38985143169},{"$f":"Operations!HN41+HM69","v":1908.38985143169},{"$f":"Operations!HO41+HN69","v":1908.38985143169},{"$f":"Operations!HP41+HO69","v":1908.38985143169},{"$f":"Operations!HQ41+HP69","v":1908.38985143169},{"$f":"Operations!HR41+HQ69","v":1908.38985143169},{"$f":"Operations!HS41+HR69","v":1908.38985143169},{"$f":"Operations!HT41+HS69","v":1908.38985143169},{"$f":"Operations!HU41+HT69","v":1908.38985143169},{"$f":"Operations!HV41+HU69","v":1908.38985143169},{"$f":"Operations!HW41+HV69","v":1908.38985143169},{"$f":"Operations!HX41+HW69","v":1908.38985143169},{"$f":"Operations!HY41+HX69","v":1908.38985143169},{"$f":"Operations!HZ41+HY69","v":1908.38985143169},{"$f":"Operations!IA41+HZ69","v":1908.38985143169},{"$f":"Operations!IB41+IA69","v":1908.38985143169},{"$f":"Operations!IC41+IB69","v":1908.38985143169},{"$f":"Operations!ID41+IC69","v":1908.38985143169},{"$f":"Operations!IE41+ID69","v":1908.38985143169},{"$f":"Operations!IF41+IE69","v":1908.38985143169},{"$f":"Operations!IG41+IF69","v":1908.38985143169},{"$f":"Operations!IH41+IG69","v":1908.38985143169},{"$f":"Operations!II41+IH69","v":1908.38985143169},{"$f":"Operations!IJ41+II69","v":1908.38985143169},{"$f":"Operations!IK41+IJ69","v":1908.38985143169},{"$f":"Operations!IL41+IK69","v":1908.38985143169},{"$f":"Operations!IM41+IL69","v":1908.38985143169},{"$f":"Operations!IN41+IM69","v":1908.38985143169},{"$f":"Operations!IO41+IN69","v":1908.38985143169},{"$f":"Operations!IP41+IO69","v":1908.38985143169},{"$f":"Operations!IQ41+IP69","v":1908.38985143169},{"$f":"Operations!IR41+IQ69","v":1908.38985143169},{"$f":"Operations!IS41+IR69","v":1908.38985143169},{"$f":"Operations!IT41+IS69","v":1908.38985143169},{"$f":"Operations!IU41+IT69","v":1908.38985143169},{"$f":"Operations!IV41+IU69","v":1908.38985143169},{"$f":"Operations!IW41+IV69","v":1908.38985143169},{"$f":"Operations!IX41+IW69","v":1908.38985143169},{"$f":"Operations!IY41+IX69","v":1908.38985143169},{"$f":"Operations!IZ41+IY69","v":1908.38985143169},{"$f":"Operations!JA41+IZ69","v":1908.38985143169},{"$f":"Operations!JB41+JA69","v":1908.38985143169},{"$f":"Operations!JC41+JB69","v":1908.38985143169},{"$f":"Operations!JD41+JC69","v":1908.38985143169},{"$f":"Operations!JE41+JD69","v":1908.38985143169},{"$f":"Operations!JF41+JE69","v":1908.38985143169},{"$f":"Operations!JG41+JF69","v":1908.38985143169},{"$f":"Operations!JH41+JG69","v":1908.38985143169},{"$f":"Operations!JI41+JH69","v":1908.38985143169},{"$f":"Operations!JJ41+JI69","v":1908.38985143169},{"$f":"Operations!JK41+JJ69","v":1908.38985143169},{"$f":"Operations!JL41+JK69","v":1908.38985143169},{"$f":"Operations!JM41+JL69","v":1908.38985143169},{"$f":"Operations!JN41+JM69","v":1908.38985143169},{"$f":"Operations!JO41+JN69","v":1908.38985143169},{"$f":"Operations!JP41+JO69","v":1908.38985143169},{"$f":"Operations!JQ41+JP69","v":1908.38985143169},{"$f":"Operations!JR41+JQ69","v":1908.38985143169},{"$f":"Operations!JS41+JR69","v":1908.38985143169},{"$f":"Operations!JT41+JS69","v":1908.38985143169},{"$f":"Operations!JU41+JT69","v":1908.38985143169},{"$f":"Operations!JV41+JU69","v":1908.38985143169},{"$f":"Operations!JW41+JV69","v":1908.38985143169},{"$f":"Operations!JX41+JW69","v":1908.38985143169},{"$f":"Operations!JY41+JX69","v":1908.38985143169},{"$f":"Operations!JZ41+JY69","v":1908.38985143169},{"$f":"Operations!KA41+JZ69","v":1908.38985143169},{"$f":"Operations!KB41+KA69","v":1908.38985143169},{"$f":"Operations!KC41+KB69","v":1908.38985143169},{"$f":"Operations!KD41+KC69","v":1908.38985143169},{"$f":"Operations!KE41+KD69","v":1908.38985143169},{"$f":"Operations!KF41+KE69","v":1908.38985143169},{"$f":"Operations!KG41+KF69","v":1908.38985143169},{"$f":"Operations!KH41+KG69","v":1908.38985143169},{"$f":"Operations!KI41+KH69","v":1908.38985143169},{"$f":"Operations!KJ41+KI69","v":1908.38985143169},{"$f":"Operations!KK41+KJ69","v":1908.38985143169},{"$f":"Operations!KL41+KK69","v":1908.38985143169},{"$f":"Operations!KM41+KL69","v":1908.38985143169},{"$f":"Operations!KN41+KM69","v":1908.38985143169},{"$f":"Operations!KO41+KN69","v":1908.38985143169},{"$f":"Operations!KP41+KO69","v":1908.38985143169},{"$f":"Operations!KQ41+KP69","v":1908.38985143169},{"$f":"Operations!KR41+KQ69","v":1908.38985143169},{"$f":"Operations!KS41+KR69","v":1908.38985143169},{"$f":"Operations!KT41+KS69","v":1908.38985143169}]
[]
["Debt Balance for Repayment and Interest and Fees"]
[null,"Repayments",null,null,null,{"$f":"Assumptions!F98","v":"2017-10-01"},{"$f":"Assumptions!F99","v":"2032-10-01"},{"$f":"AND(H5>$F$72,H5<=$G$72)","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BT5>$F$72,BT5<=$G$72)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF5>$F$72,EF5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR5>$F$72,GR5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD5>$F$72,JD5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Equal Installment",null,null,null,{"$f":"F28","v":1342.2798410646083},{"$f":"COUNTIF(H72:KT72,TRUE)","v":60},{"$f":"$F$73/$G$73*H72","v":0},{"$f":"$F$73/$G$73*I72","v":0},0,0,0,0,0,0,0,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,{"$f":"$F$73/$G$73*BU72","v":22.371330684410136},22.371330684410136,22.371330684410136,22.371330684410136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$73/$G$73*EG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$73/$G$73*GS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$73/$G$73*JE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G78","v":0},{"$f":"H78","v":0},350.3062889166805,906.52350140559395,1093.9036257479818,1310.378048172701,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1319.9085103801979,1297.5371796957877,1275.1658490113775,1252.7945183269674,1230.4231876425572,1208.051856958147,1185.6805262737369,1163.3091955893267,1140.9378649049165,1118.5665342205064,1096.1952035360962,1073.823872851686,1051.4525421672759,1029.0812114828657,1006.7098807984555,984.33855011404535,961.96721942963518,939.59588874522501,917.22455806081484,894.85322737640467,872.48189669199451,850.11056600758434,827.73923532317417,805.367904638764,782.99657395435383,760.62524326994367,738.2539125855335,715.88258190112333,693.51125121671316,671.13992053230299,648.76858984789283,626.39725916348266,604.02592847907249,581.65459779466232,559.28326711025215,536.91193642584199,514.54060574143182,492.16927505702171,469.7979443726116,447.42661368820148,425.05528300379137,402.68395231938126,380.31262163497115,357.94129095056104,335.56996026615093,313.19862958174082,290.82729889733071,268.4559682129206,246.08463752851046,223.71330684410032,201.34197615969018,178.97064547528004,156.5993147908699,134.22798410645976,111.85665342204962,{"$f":"BT78","v":89.485322737639478},67.113992053229339,44.742661368819199,22.371330684409063,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"EF78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"GR78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"JD78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12]
[null,"Add: Draws",null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I63","v":350.3062889166805},556.21721248891345,187.38012434238792,216.47442242471925,31.901792891907107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment",null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I73","v":0},0,0,0,0,0,0,0,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,{"$f":"BU73","v":22.371330684410136},22.371330684410136,22.371330684410136,22.371330684410136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H75+H76-H77","v":0},{"$f":"I75+I76-I77","v":350.3062889166805},906.52350140559395,1093.9036257479818,1310.378048172701,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1319.9085103801979,1297.5371796957877,1275.1658490113775,1252.7945183269674,1230.4231876425572,1208.051856958147,1185.6805262737369,1163.3091955893267,1140.9378649049165,1118.5665342205064,1096.1952035360962,1073.823872851686,1051.4525421672759,1029.0812114828657,1006.7098807984555,984.33855011404535,961.96721942963518,939.59588874522501,917.22455806081484,894.85322737640467,872.48189669199451,850.11056600758434,827.73923532317417,805.367904638764,782.99657395435383,760.62524326994367,738.2539125855335,715.88258190112333,693.51125121671316,671.13992053230299,648.76858984789283,626.39725916348266,604.02592847907249,581.65459779466232,559.28326711025215,536.91193642584199,514.54060574143182,492.16927505702171,469.7979443726116,447.42661368820148,425.05528300379137,402.68395231938126,380.31262163497115,357.94129095056104,335.56996026615093,313.19862958174082,290.82729889733071,268.4559682129206,246.08463752851046,223.71330684410032,201.34197615969018,178.97064547528004,156.5993147908699,134.22798410645976,111.85665342204962,89.485322737639478,{"$f":"BU75+BU76-BU77","v":67.113992053229339},44.742661368819199,22.371330684409063,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"EG75+EG76-EG77","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"GS75+GS76-GS77","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"JE75+JE76-JE77","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12]
[]
[null,"Interest",null,null,null,null,{"$f":"Assumptions!F92","v":0.04},{"$f":"$G$80/12*H4","v":3.3333333333333335E-3},{"$f":"$G$80/12*I4","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$80/12*BU4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$80/12*EG4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$80/12*GS4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$G$80/12*JE4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Interest Expense",null,null,null,null,null,{"$f":"H80*H75*H8","v":0},{"$f":"I80*I75*I8","v":0},0,0,0,0,13.422798410646081,13.422798410646081,13.422798410646081,13.422798410646081,13.199085103801979,12.975371796957877,12.751658490113776,12.527945183269674,12.304231876425572,12.080518569581471,11.856805262737369,11.633091955893267,11.409378649049165,11.185665342205064,10.961952035360962,10.73823872851686,10.514525421672758,10.290812114828658,10.067098807984555,9.8433855011404532,9.6196721942963528,9.3959588874522506,9.1722455806081484,8.9485322737640463,8.7248189669199459,8.5011056600758437,8.2773923532317415,8.0536790463876393,7.8299657395435389,7.6062524326994367,7.3825391258553354,7.1588258190112333,6.935112512167132,6.7113992053230298,6.4876858984789285,6.2639725916348263,6.040259284790725,5.8165459779466238,5.5928326711025216,5.3691193642584203,5.1454060574143181,4.9216927505702168,4.6979794437261164,4.4742661368820151,4.2505528300379138,4.0268395231938126,3.8031262163497117,3.5794129095056104,3.3556996026615096,3.1319862958174083,2.908272988973307,2.6845596821292061,2.4608463752851044,2.2371330684410031,2.0134197615969018,1.7897064547528003,1.565993147908699,1.3422798410645975,1.1185665342204962,{"$f":"BU80*BU75*BU8","v":0.89485322737639483},0.67113992053229343,0.44742661368819198,0.22371330684409063,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG80*EG75*EG8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS80*GS75*GS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE80*JE75*JE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Balance"]
[null,null,"Cash Trap Switch",null,null,{"$f":"F8","v":"2017-04-01"},{"$f":"F72","v":"2017-10-01"},{"$f":"AND(H5>=$F$84,H5<$G$84)","v":false},false,false,false,false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT5>=$F$84,BT5<$G$84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF5>=$F$84,EF5<$G$84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR5>=$F$84,GR5<$G$84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD5>=$F$84,JD5<$G$84)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Cash Release Switch",null,null,null,{"$f":"G72","v":"2032-10-01"},{"$f":"H5=$G$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT5=$G$85","v":false},false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF5=$G$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR5=$G$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD5=$G$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G90","v":0},{"$f":"H90","v":0},0,0,0,0,0,21.789299752621091,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,{"$f":"BT90","v":69.52228081732747},69.52228081732747,69.52228081732747,69.52228081732747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Cash Generated",null,null,null,null,{"$f":"H172","v":0},{"$f":"I172","v":0},0,0,0,0,21.789299752621091,47.732981064706387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Released",null,null,null,null,{"$f":"H173","v":0},{"$f":"I173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU173","v":0},0,0,69.52228081732747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H87+H88-H89","v":0},{"$f":"I87+I88-I89","v":0},0,0,0,0,21.789299752621091,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,{"$f":"BU87+BU88-BU89","v":69.52228081732747},69.52228081732747,69.52228081732747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG87+EG88-EG89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS87+GS88-GS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE87+JE88-JE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Income Rate",null,null,null,{"$f":"Assumptions!F93","v":0.01},{"$f":"$G$91*H4/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$91*BT4/12","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$91*EF4/12","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$91*GR4/12","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"$G$91*JD4/12","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,"Interest Income  ",null,null,null,null,{"$f":"H91*H87","v":0},{"$f":"I91*I87","v":0},0,0,0,0,0,5.4473249381552728E-2,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,{"$f":"BU91*BU87","v":0.17380570204331869},0.17380570204331869,0.17380570204331869,0.17380570204331869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG91*EG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS91*GS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE91*JE87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit and Loss for Tax"]
[null,"Revenues",null,null,null,null,null,{"$f":"Operations!H50","v":0},{"$f":"Operations!I50","v":0},{"$f":"Operations!J50","v":0},{"$f":"Operations!K50","v":0},{"$f":"Operations!L50","v":0},{"$f":"Operations!M50","v":0},{"$f":"Operations!N50","v":71.122484160000013},{"$f":"Operations!O50","v":71.904049920000006},{"$f":"Operations!P50","v":71.904049920000006},{"$f":"Operations!Q50","v":70.340918400000007},{"$f":"Operations!R50","v":72.544933843200013},{"$f":"Operations!S50","v":73.342130918400002},{"$f":"Operations!T50","v":73.342130918400002},{"$f":"Operations!U50","v":71.74773676800001},{"$f":"Operations!V50","v":73.995832520064013},{"$f":"Operations!W50","v":74.808973536767994},{"$f":"Operations!X50","v":74.808973536767994},{"$f":"Operations!Y50","v":73.995832520064013},{"$f":"Operations!Z50","v":75.475749170465278},{"$f":"Operations!AA50","v":76.30515300750335},{"$f":"Operations!AB50","v":76.30515300750335},{"$f":"Operations!AC50","v":74.646345333427206},{"$f":"Operations!AD50","v":76.985264153874596},{"$f":"Operations!AE50","v":77.831256067653413},{"$f":"Operations!AF50","v":77.831256067653413},{"$f":"Operations!AG50","v":76.13927224009575},{"$f":"Operations!AH50","v":78.524969436952091},{"$f":"Operations!AI50","v":79.387881189006492},{"$f":"Operations!AJ50","v":79.387881189006492},{"$f":"Operations!AK50","v":77.662057684897661},{"$f":"Operations!AL50","v":80.095468825691142},{"$f":"Operations!AM50","v":80.975638812786642},{"$f":"Operations!AN50","v":80.975638812786642},{"$f":"Operations!AO50","v":80.095468825691142},{"$f":"Operations!AP50","v":81.697378202204959},{"$f":"Operations!AQ50","v":82.595151589042359},{"$f":"Operations!AR50","v":82.595151589042359},{"$f":"Operations!AS50","v":80.79960481536753},{"$f":"Operations!AT50","v":83.331325766249066},{"$f":"Operations!AU50","v":84.247054620823221},{"$f":"Operations!AV50","v":84.247054620823221},{"$f":"Operations!AW50","v":82.415596911674911},{"$f":"Operations!AX50","v":84.99795228157403},{"$f":"Operations!AY50","v":85.931995713239687},{"$f":"Operations!AZ50","v":85.931995713239687},{"$f":"Operations!BA50","v":84.063908849908387},{"$f":"Operations!BB50","v":86.697911327205532},{"$f":"Operations!BC50","v":87.650635627504485},{"$f":"Operations!BD50","v":87.650635627504485},{"$f":"Operations!BE50","v":86.697911327205532},{"$f":"Operations!BF50","v":88.431869553749621},{"$f":"Operations!BG50","v":89.403648340054559},{"$f":"Operations!BH50","v":89.403648340054559},{"$f":"Operations!BI50","v":87.460090767444697},{"$f":"Operations!BJ50","v":90.200506944824625},{"$f":"Operations!BK50","v":91.191721306855655},{"$f":"Operations!BL50","v":91.191721306855655},{"$f":"Operations!BM50","v":89.20929258279358},{"$f":"Operations!BN50","v":92.004517083721126},{"$f":"Operations!BO50","v":93.015555732992766},{"$f":"Operations!BP50","v":93.015555732992766},{"$f":"Operations!BQ50","v":90.993478434449457},{"$f":"Operations!BR50","v":93.844607425395552},{"$f":"Operations!BS50","v":94.875866847652631},{"$f":"Operations!BT50","v":94.875866847652631},{"$f":"Operations!BU50","v":93.844607425395552},{"$f":"Operations!BV50","v":95.721499573903458},{"$f":"Operations!BW50","v":96.773384184605689},{"$f":"Operations!BX50","v":96.773384184605689},{"$f":"Operations!BY50","v":94.669614963201226},{"$f":"Operations!BZ50","v":97.635929565381531},{"$f":"Operations!CA50","v":98.708851868297799},{"$f":"Operations!CB50","v":98.708851868297799},{"$f":"Operations!CC50","v":96.563007262465248},{"$f":"Operations!CD50","v":99.58864815668916},{"$f":"Operations!CE50","v":100.68302890566376},{"$f":"Operations!CF50","v":100.68302890566376},{"$f":"Operations!CG50","v":98.49426740771456},{"$f":"Operations!CH50","v":101.58042111982296},{"$f":"Operations!CI50","v":102.69668948377704},{"$f":"Operations!CJ50","v":102.69668948377704},{"$f":"Operations!CK50","v":101.58042111982296},{"$f":"Operations!CL50","v":103.6120295422194},{"$f":"Operations!CM50","v":104.75062327345258},{"$f":"Operations!CN50","v":104.75062327345258},{"$f":"Operations!CO50","v":102.47343581098622},{"$f":"Operations!CP50","v":105.68427013306379},{"$f":"Operations!CQ50","v":106.84563573892163},{"$f":"Operations!CR50","v":106.84563573892163},{"$f":"Operations!CS50","v":104.52290452720595},{"$f":"Operations!CT50","v":107.79795553572509},{"$f":"Operations!CU50","v":108.98254845370008},{"$f":"Operations!CV50","v":108.98254845370008},{"$f":"Operations!CW50","v":106.61336261775008},{"$f":"Operations!CX50","v":109.9539146464396},{"$f":"Operations!CY50","v":111.16219942277408},{"$f":"Operations!CZ50","v":111.16219942277408},{"$f":"Operations!DA50","v":109.9539146464396},{"$f":"Operations!DB50","v":112.15299293936839},{"$f":"Operations!DC50","v":113.38544341122956},{"$f":"Operations!DD50","v":113.38544341122956},{"$f":"Operations!DE50","v":110.92054246750719},{"$f":"Operations!DF50","v":114.39605279815576},{"$f":"Operations!DG50","v":115.65315227945416},{"$f":"Operations!DH50","v":115.65315227945416},{"$f":"Operations!DI50","v":113.13895331685734},{"$f":"Operations!DJ50","v":0},{"$f":"Operations!DK50","v":0},{"$f":"Operations!DL50","v":0},{"$f":"Operations!DM50","v":0},{"$f":"Operations!DN50","v":0},{"$f":"Operations!DO50","v":0},{"$f":"Operations!DP50","v":0},{"$f":"Operations!DQ50","v":0},{"$f":"Operations!DR50","v":0},{"$f":"Operations!DS50","v":0},{"$f":"Operations!DT50","v":0},{"$f":"Operations!DU50","v":0},{"$f":"Operations!DV50","v":0},{"$f":"Operations!DW50","v":0},{"$f":"Operations!DX50","v":0},{"$f":"Operations!DY50","v":0},{"$f":"Operations!DZ50","v":0},{"$f":"Operations!EA50","v":0},{"$f":"Operations!EB50","v":0},{"$f":"Operations!EC50","v":0},{"$f":"Operations!ED50","v":0},{"$f":"Operations!EE50","v":0},{"$f":"Operations!EF50","v":0},{"$f":"Operations!EG50","v":0},{"$f":"Operations!EH50","v":0},{"$f":"Operations!EI50","v":0},{"$f":"Operations!EJ50","v":0},{"$f":"Operations!EK50","v":0},{"$f":"Operations!EL50","v":0},{"$f":"Operations!EM50","v":0},{"$f":"Operations!EN50","v":0},{"$f":"Operations!EO50","v":0},{"$f":"Operations!EP50","v":0},{"$f":"Operations!EQ50","v":0},{"$f":"Operations!ER50","v":0},{"$f":"Operations!ES50","v":0},{"$f":"Operations!ET50","v":0},{"$f":"Operations!EU50","v":0},{"$f":"Operations!EV50","v":0},{"$f":"Operations!EW50","v":0},{"$f":"Operations!EX50","v":0},{"$f":"Operations!EY50","v":0},{"$f":"Operations!EZ50","v":0},{"$f":"Operations!FA50","v":0},{"$f":"Operations!FB50","v":0},{"$f":"Operations!FC50","v":0},{"$f":"Operations!FD50","v":0},{"$f":"Operations!FE50","v":0},{"$f":"Operations!FF50","v":0},{"$f":"Operations!FG50","v":0},{"$f":"Operations!FH50","v":0},{"$f":"Operations!FI50","v":0},{"$f":"Operations!FJ50","v":0},{"$f":"Operations!FK50","v":0},{"$f":"Operations!FL50","v":0},{"$f":"Operations!FM50","v":0},{"$f":"Operations!FN50","v":0},{"$f":"Operations!FO50","v":0},{"$f":"Operations!FP50","v":0},{"$f":"Operations!FQ50","v":0},{"$f":"Operations!FR50","v":0},{"$f":"Operations!FS50","v":0},{"$f":"Operations!FT50","v":0},{"$f":"Operations!FU50","v":0},{"$f":"Operations!FV50","v":0},{"$f":"Operations!FW50","v":0},{"$f":"Operations!FX50","v":0},{"$f":"Operations!FY50","v":0},{"$f":"Operations!FZ50","v":0},{"$f":"Operations!GA50","v":0},{"$f":"Operations!GB50","v":0},{"$f":"Operations!GC50","v":0},{"$f":"Operations!GD50","v":0},{"$f":"Operations!GE50","v":0},{"$f":"Operations!GF50","v":0},{"$f":"Operations!GG50","v":0},{"$f":"Operations!GH50","v":0},{"$f":"Operations!GI50","v":0},{"$f":"Operations!GJ50","v":0},{"$f":"Operations!GK50","v":0},{"$f":"Operations!GL50","v":0},{"$f":"Operations!GM50","v":0},{"$f":"Operations!GN50","v":0},{"$f":"Operations!GO50","v":0},{"$f":"Operations!GP50","v":0},{"$f":"Operations!GQ50","v":0},{"$f":"Operations!GR50","v":0},{"$f":"Operations!GS50","v":0},{"$f":"Operations!GT50","v":0},{"$f":"Operations!GU50","v":0},{"$f":"Operations!GV50","v":0},{"$f":"Operations!GW50","v":0},{"$f":"Operations!GX50","v":0},{"$f":"Operations!GY50","v":0},{"$f":"Operations!GZ50","v":0},{"$f":"Operations!HA50","v":0},{"$f":"Operations!HB50","v":0},{"$f":"Operations!HC50","v":0},{"$f":"Operations!HD50","v":0},{"$f":"Operations!HE50","v":0},{"$f":"Operations!HF50","v":0},{"$f":"Operations!HG50","v":0},{"$f":"Operations!HH50","v":0},{"$f":"Operations!HI50","v":0},{"$f":"Operations!HJ50","v":0},{"$f":"Operations!HK50","v":0},{"$f":"Operations!HL50","v":0},{"$f":"Operations!HM50","v":0},{"$f":"Operations!HN50","v":0},{"$f":"Operations!HO50","v":0},{"$f":"Operations!HP50","v":0},{"$f":"Operations!HQ50","v":0},{"$f":"Operations!HR50","v":0},{"$f":"Operations!HS50","v":0},{"$f":"Operations!HT50","v":0},{"$f":"Operations!HU50","v":0},{"$f":"Operations!HV50","v":0},{"$f":"Operations!HW50","v":0},{"$f":"Operations!HX50","v":0},{"$f":"Operations!HY50","v":0},{"$f":"Operations!HZ50","v":0},{"$f":"Operations!IA50","v":0},{"$f":"Operations!IB50","v":0},{"$f":"Operations!IC50","v":0},{"$f":"Operations!ID50","v":0},{"$f":"Operations!IE50","v":0},{"$f":"Operations!IF50","v":0},{"$f":"Operations!IG50","v":0},{"$f":"Operations!IH50","v":0},{"$f":"Operations!II50","v":0},{"$f":"Operations!IJ50","v":0},{"$f":"Operations!IK50","v":0},{"$f":"Operations!IL50","v":0},{"$f":"Operations!IM50","v":0},{"$f":"Operations!IN50","v":0},{"$f":"Operations!IO50","v":0},{"$f":"Operations!IP50","v":0},{"$f":"Operations!IQ50","v":0},{"$f":"Operations!IR50","v":0},{"$f":"Operations!IS50","v":0},{"$f":"Operations!IT50","v":0},{"$f":"Operations!IU50","v":0},{"$f":"Operations!IV50","v":0},{"$f":"Operations!IW50","v":0},{"$f":"Operations!IX50","v":0},{"$f":"Operations!IY50","v":0},{"$f":"Operations!IZ50","v":0},{"$f":"Operations!JA50","v":0},{"$f":"Operations!JB50","v":0},{"$f":"Operations!JC50","v":0},{"$f":"Operations!JD50","v":0},{"$f":"Operations!JE50","v":0},{"$f":"Operations!JF50","v":0},{"$f":"Operations!JG50","v":0},{"$f":"Operations!JH50","v":0},{"$f":"Operations!JI50","v":0},{"$f":"Operations!JJ50","v":0},{"$f":"Operations!JK50","v":0},{"$f":"Operations!JL50","v":0},{"$f":"Operations!JM50","v":0},{"$f":"Operations!JN50","v":0},{"$f":"Operations!JO50","v":0},{"$f":"Operations!JP50","v":0},{"$f":"Operations!JQ50","v":0},{"$f":"Operations!JR50","v":0},{"$f":"Operations!JS50","v":0},{"$f":"Operations!JT50","v":0},{"$f":"Operations!JU50","v":0},{"$f":"Operations!JV50","v":0},{"$f":"Operations!JW50","v":0},{"$f":"Operations!JX50","v":0},{"$f":"Operations!JY50","v":0},{"$f":"Operations!JZ50","v":0},{"$f":"Operations!KA50","v":0},{"$f":"Operations!KB50","v":0},{"$f":"Operations!KC50","v":0},{"$f":"Operations!KD50","v":0},{"$f":"Operations!KE50","v":0},{"$f":"Operations!KF50","v":0},{"$f":"Operations!KG50","v":0},{"$f":"Operations!KH50","v":0},{"$f":"Operations!KI50","v":0},{"$f":"Operations!KJ50","v":0},{"$f":"Operations!KK50","v":0},{"$f":"Operations!KL50","v":0},{"$f":"Operations!KM50","v":0},{"$f":"Operations!KN50","v":0},{"$f":"Operations!KO50","v":0},{"$f":"Operations!KP50","v":0},{"$f":"Operations!KQ50","v":0},{"$f":"Operations!KR50","v":0},{"$f":"Operations!KS50","v":0},{"$f":"Operations!KT50","v":0}]
[null,"Less: Cash Operating Expense",null,null,null,null,null,{"$f":"Operations!H74","v":0},{"$f":"Operations!I74","v":0},{"$f":"Operations!J74","v":0},{"$f":"Operations!K74","v":0},{"$f":"Operations!L74","v":0},{"$f":"Operations!M74","v":0},{"$f":"Operations!N74","v":6.539123755953967},{"$f":"Operations!O74","v":6.5458137747274225},{"$f":"Operations!P74","v":6.5526359697324619},{"$f":"Operations!Q74","v":6.5595909969506785},{"$f":"Operations!R74","v":6.5666795156192563},{"$f":"Operations!S74","v":6.5739021882471302},{"$f":"Operations!T74","v":6.5812596806312209},{"$f":"Operations!U74","v":6.5887526618727508},{"$f":"Operations!V74","v":6.5963818043936495},{"$f":"Operations!W74","v":6.6041477839530298},{"$f":"Operations!X74","v":6.6120512796637501},{"$f":"Operations!Y74","v":6.6200929740090597},{"$f":"Operations!Z74","v":6.6282735528593264},{"$f":"Operations!AA74","v":6.6365937054888438},{"$f":"Operations!AB74","v":6.6450541245927273},{"$f":"Operations!AC74","v":6.6536555063038918},{"$f":"Operations!AD74","v":6.6623985502101126},{"$f":"Operations!AE74","v":6.6712839593711708},{"$f":"Operations!AF74","v":6.6803124403360812},{"$f":"Operations!AG74","v":6.689484703160419},{"$f":"Operations!AH74","v":6.6988014614237139},{"$f":"Operations!AI74","v":6.708263432246941},{"$f":"Operations!AJ74","v":6.7178713363101004},{"$f":"Operations!AK74","v":6.7276258978698742},{"$f":"Operations!AL74","v":6.7375278447773823},{"$f":"Operations!AM74","v":6.7475779084960239},{"$f":"Operations!AN74","v":6.7577768241193947},{"$f":"Operations!AO74","v":6.7681253303893127},{"$f":"Operations!AP74","v":6.7786241697139218},{"$f":"Operations!AQ74","v":6.7892740881858833},{"$f":"Operations!AR74","v":6.800075835600671},{"$f":"Operations!AS74","v":6.8110301654749366},{"$f":"Operations!AT74","v":6.8221378350649857},{"$f":"Operations!AU74","v":6.8333996053853374},{"$f":"Operations!AV74","v":6.8448162412273703},{"$f":"Operations!AW74","v":6.8563885111780705},{"$f":"Operations!AX74","v":6.8681171876388714},{"$f":"Operations!AY74","v":6.8800030468445783},{"$f":"Operations!AZ74","v":6.8920468688824004},{"$f":"Operations!BA74","v":6.9042494377110648},{"$f":"Operations!BB74","v":6.9166115411800293},{"$f":"Operations!BC74","v":6.9291339710488007},{"$f":"Operations!BD74","v":6.9418175230063284},{"$f":"Operations!BE74","v":6.954662996690514},{"$f":"Operations!BF74","v":6.9676711957078092},{"$f":"Operations!BG74","v":6.9808429276529056},{"$f":"Operations!BH74","v":6.994179004128533},{"$f":"Operations!BI74","v":7.0076802407653531},{"$f":"Operations!BJ74","v":7.0213474572419425},{"$f":"Operations!BK74","v":7.0351814773048886},{"$f":"Operations!BL74","v":7.0491831287889788},{"$f":"Operations!BM74","v":7.0633532436374828},{"$f":"Operations!BN74","v":7.0776926579225536},{"$f":"Operations!BO74","v":7.0922022118657093},{"$f":"Operations!BP74","v":7.1068827498584293},{"$f":"Operations!BQ74","v":7.1217351204828541},{"$f":"Operations!BR74","v":7.1403861172502969},{"$f":"Operations!BS74","v":7.1755273896987246},{"$f":"Operations!BT74","v":7.2108430658777101},{"$f":"Operations!BU74","v":7.2463340113410331},{"$f":"Operations!BV74","v":7.2820010959381598},{"$f":"Operations!BW74","v":7.3178451938355566},{"$f":"Operations!BX74","v":7.3538671835381217},{"$f":"Operations!BY74","v":7.390067947910711},{"$f":"Operations!BZ74","v":7.4264483741997793},{"$f":"Operations!CA74","v":7.4630093540551243},{"$f":"Operations!CB74","v":7.4997517835517415},{"$f":"Operations!CC74","v":7.5366765632117829},{"$f":"Operations!CD74","v":7.5737845980266325},{"$f":"Operations!CE74","v":7.6110767974790843},{"$f":"Operations!CF74","v":7.6485540755656327},{"$f":"Operations!CG74","v":7.6862173508188754},{"$f":"Operations!CH74","v":7.7240675463300228},{"$f":"Operations!CI74","v":7.7621055897715241},{"$f":"Operations!CJ74","v":7.8003324134198033},{"$f":"Operations!CK74","v":7.8387489541781106},{"$f":"Operations!CL74","v":7.8773561535994814},{"$f":"Operations!CM74","v":7.9161549579098116},{"$f":"Operations!CN74","v":7.9551463180310575},{"$f":"Operations!CO74","v":7.9943311896045302},{"$f":"Operations!CP74","v":8.033710533014327},{"$f":"Operations!CQ74","v":8.0732853134108655},{"$f":"Operations!CR74","v":8.1130565007345368},{"$f":"Operations!CS74","v":8.1530250697394795},{"$f":"Operations!CT74","v":8.1931920000174721},{"$f":"Operations!CU74","v":8.2335582760219399},{"$f":"Operations!CV74","v":8.2741248870920838},{"$f":"Operations!CW74","v":8.3148928274771254},{"$f":"Operations!CX74","v":8.3558630963606788},{"$f":"Operations!CY74","v":8.3970366978852358},{"$f":"Operations!CZ74","v":8.4384146411767826},{"$f":"Operations!DA74","v":8.4799979403695254},{"$f":"Operations!DB74","v":8.5217876146307479},{"$f":"Operations!DC74","v":8.5637846881857982},{"$f":"Operations!DD74","v":8.6059901903431761},{"$f":"Operations!DE74","v":8.6484051555197716},{"$f":"Operations!DF74","v":8.6910306232662204},{"$f":"Operations!DG74","v":8.7338676382923701},{"$f":"Operations!DH74","v":8.7769172504928967},{"$f":"Operations!DI74","v":8.8201805149730248},{"$f":"Operations!DJ74","v":0},{"$f":"Operations!DK74","v":0},{"$f":"Operations!DL74","v":0},{"$f":"Operations!DM74","v":0},{"$f":"Operations!DN74","v":0},{"$f":"Operations!DO74","v":0},{"$f":"Operations!DP74","v":0},{"$f":"Operations!DQ74","v":0},{"$f":"Operations!DR74","v":0},{"$f":"Operations!DS74","v":0},{"$f":"Operations!DT74","v":0},{"$f":"Operations!DU74","v":0},{"$f":"Operations!DV74","v":0},{"$f":"Operations!DW74","v":0},{"$f":"Operations!DX74","v":0},{"$f":"Operations!DY74","v":0},{"$f":"Operations!DZ74","v":0},{"$f":"Operations!EA74","v":0},{"$f":"Operations!EB74","v":0},{"$f":"Operations!EC74","v":0},{"$f":"Operations!ED74","v":0},{"$f":"Operations!EE74","v":0},{"$f":"Operations!EF74","v":0},{"$f":"Operations!EG74","v":0},{"$f":"Operations!EH74","v":0},{"$f":"Operations!EI74","v":0},{"$f":"Operations!EJ74","v":0},{"$f":"Operations!EK74","v":0},{"$f":"Operations!EL74","v":0},{"$f":"Operations!EM74","v":0},{"$f":"Operations!EN74","v":0},{"$f":"Operations!EO74","v":0},{"$f":"Operations!EP74","v":0},{"$f":"Operations!EQ74","v":0},{"$f":"Operations!ER74","v":0},{"$f":"Operations!ES74","v":0},{"$f":"Operations!ET74","v":0},{"$f":"Operations!EU74","v":0},{"$f":"Operations!EV74","v":0},{"$f":"Operations!EW74","v":0},{"$f":"Operations!EX74","v":0},{"$f":"Operations!EY74","v":0},{"$f":"Operations!EZ74","v":0},{"$f":"Operations!FA74","v":0},{"$f":"Operations!FB74","v":0},{"$f":"Operations!FC74","v":0},{"$f":"Operations!FD74","v":0},{"$f":"Operations!FE74","v":0},{"$f":"Operations!FF74","v":0},{"$f":"Operations!FG74","v":0},{"$f":"Operations!FH74","v":0},{"$f":"Operations!FI74","v":0},{"$f":"Operations!FJ74","v":0},{"$f":"Operations!FK74","v":0},{"$f":"Operations!FL74","v":0},{"$f":"Operations!FM74","v":0},{"$f":"Operations!FN74","v":0},{"$f":"Operations!FO74","v":0},{"$f":"Operations!FP74","v":0},{"$f":"Operations!FQ74","v":0},{"$f":"Operations!FR74","v":0},{"$f":"Operations!FS74","v":0},{"$f":"Operations!FT74","v":0},{"$f":"Operations!FU74","v":0},{"$f":"Operations!FV74","v":0},{"$f":"Operations!FW74","v":0},{"$f":"Operations!FX74","v":0},{"$f":"Operations!FY74","v":0},{"$f":"Operations!FZ74","v":0},{"$f":"Operations!GA74","v":0},{"$f":"Operations!GB74","v":0},{"$f":"Operations!GC74","v":0},{"$f":"Operations!GD74","v":0},{"$f":"Operations!GE74","v":0},{"$f":"Operations!GF74","v":0},{"$f":"Operations!GG74","v":0},{"$f":"Operations!GH74","v":0},{"$f":"Operations!GI74","v":0},{"$f":"Operations!GJ74","v":0},{"$f":"Operations!GK74","v":0},{"$f":"Operations!GL74","v":0},{"$f":"Operations!GM74","v":0},{"$f":"Operations!GN74","v":0},{"$f":"Operations!GO74","v":0},{"$f":"Operations!GP74","v":0},{"$f":"Operations!GQ74","v":0},{"$f":"Operations!GR74","v":0},{"$f":"Operations!GS74","v":0},{"$f":"Operations!GT74","v":0},{"$f":"Operations!GU74","v":0},{"$f":"Operations!GV74","v":0},{"$f":"Operations!GW74","v":0},{"$f":"Operations!GX74","v":0},{"$f":"Operations!GY74","v":0},{"$f":"Operations!GZ74","v":0},{"$f":"Operations!HA74","v":0},{"$f":"Operations!HB74","v":0},{"$f":"Operations!HC74","v":0},{"$f":"Operations!HD74","v":0},{"$f":"Operations!HE74","v":0},{"$f":"Operations!HF74","v":0},{"$f":"Operations!HG74","v":0},{"$f":"Operations!HH74","v":0},{"$f":"Operations!HI74","v":0},{"$f":"Operations!HJ74","v":0},{"$f":"Operations!HK74","v":0},{"$f":"Operations!HL74","v":0},{"$f":"Operations!HM74","v":0},{"$f":"Operations!HN74","v":0},{"$f":"Operations!HO74","v":0},{"$f":"Operations!HP74","v":0},{"$f":"Operations!HQ74","v":0},{"$f":"Operations!HR74","v":0},{"$f":"Operations!HS74","v":0},{"$f":"Operations!HT74","v":0},{"$f":"Operations!HU74","v":0},{"$f":"Operations!HV74","v":0},{"$f":"Operations!HW74","v":0},{"$f":"Operations!HX74","v":0},{"$f":"Operations!HY74","v":0},{"$f":"Operations!HZ74","v":0},{"$f":"Operations!IA74","v":0},{"$f":"Operations!IB74","v":0},{"$f":"Operations!IC74","v":0},{"$f":"Operations!ID74","v":0},{"$f":"Operations!IE74","v":0},{"$f":"Operations!IF74","v":0},{"$f":"Operations!IG74","v":0},{"$f":"Operations!IH74","v":0},{"$f":"Operations!II74","v":0},{"$f":"Operations!IJ74","v":0},{"$f":"Operations!IK74","v":0},{"$f":"Operations!IL74","v":0},{"$f":"Operations!IM74","v":0},{"$f":"Operations!IN74","v":0},{"$f":"Operations!IO74","v":0},{"$f":"Operations!IP74","v":0},{"$f":"Operations!IQ74","v":0},{"$f":"Operations!IR74","v":0},{"$f":"Operations!IS74","v":0},{"$f":"Operations!IT74","v":0},{"$f":"Operations!IU74","v":0},{"$f":"Operations!IV74","v":0},{"$f":"Operations!IW74","v":0},{"$f":"Operations!IX74","v":0},{"$f":"Operations!IY74","v":0},{"$f":"Operations!IZ74","v":0},{"$f":"Operations!JA74","v":0},{"$f":"Operations!JB74","v":0},{"$f":"Operations!JC74","v":0},{"$f":"Operations!JD74","v":0},{"$f":"Operations!JE74","v":0},{"$f":"Operations!JF74","v":0},{"$f":"Operations!JG74","v":0},{"$f":"Operations!JH74","v":0},{"$f":"Operations!JI74","v":0},{"$f":"Operations!JJ74","v":0},{"$f":"Operations!JK74","v":0},{"$f":"Operations!JL74","v":0},{"$f":"Operations!JM74","v":0},{"$f":"Operations!JN74","v":0},{"$f":"Operations!JO74","v":0},{"$f":"Operations!JP74","v":0},{"$f":"Operations!JQ74","v":0},{"$f":"Operations!JR74","v":0},{"$f":"Operations!JS74","v":0},{"$f":"Operations!JT74","v":0},{"$f":"Operations!JU74","v":0},{"$f":"Operations!JV74","v":0},{"$f":"Operations!JW74","v":0},{"$f":"Operations!JX74","v":0},{"$f":"Operations!JY74","v":0},{"$f":"Operations!JZ74","v":0},{"$f":"Operations!KA74","v":0},{"$f":"Operations!KB74","v":0},{"$f":"Operations!KC74","v":0},{"$f":"Operations!KD74","v":0},{"$f":"Operations!KE74","v":0},{"$f":"Operations!KF74","v":0},{"$f":"Operations!KG74","v":0},{"$f":"Operations!KH74","v":0},{"$f":"Operations!KI74","v":0},{"$f":"Operations!KJ74","v":0},{"$f":"Operations!KK74","v":0},{"$f":"Operations!KL74","v":0},{"$f":"Operations!KM74","v":0},{"$f":"Operations!KN74","v":0},{"$f":"Operations!KO74","v":0},{"$f":"Operations!KP74","v":0},{"$f":"Operations!KQ74","v":0},{"$f":"Operations!KR74","v":0},{"$f":"Operations!KS74","v":0},{"$f":"Operations!KT74","v":0}]
[null,null,"EBITDA",null,null,null,null,{"$f":"H95-H96","v":0},{"$f":"I95-I96","v":0},0,0,0,0,64.583360404046047,65.358236145272585,65.351413950267542,63.781327403049332,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,74.217861988667252,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,87.66502378177492,{"$f":"BU95-BU96","v":86.598273414054518},88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG95-EG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS95-GS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE95-JE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I81","v":0},0,0,0,0,13.422798410646081,13.422798410646081,13.422798410646081,13.422798410646081,13.199085103801979,12.975371796957877,12.751658490113776,12.527945183269674,12.304231876425572,12.080518569581471,11.856805262737369,11.633091955893267,11.409378649049165,11.185665342205064,10.961952035360962,10.73823872851686,10.514525421672758,10.290812114828658,10.067098807984555,9.8433855011404532,9.6196721942963528,9.3959588874522506,9.1722455806081484,8.9485322737640463,8.7248189669199459,8.5011056600758437,8.2773923532317415,8.0536790463876393,7.8299657395435389,7.6062524326994367,7.3825391258553354,7.1588258190112333,6.935112512167132,6.7113992053230298,6.4876858984789285,6.2639725916348263,6.040259284790725,5.8165459779466238,5.5928326711025216,5.3691193642584203,5.1454060574143181,4.9216927505702168,4.6979794437261164,4.4742661368820151,4.2505528300379138,4.0268395231938126,3.8031262163497117,3.5794129095056104,3.3556996026615096,3.1319862958174083,2.908272988973307,2.6845596821292061,2.4608463752851044,2.2371330684410031,2.0134197615969018,1.7897064547528003,1.565993147908699,1.3422798410645975,1.1185665342204962,{"$f":"BU81","v":0.89485322737639483},0.67113992053229343,0.44742661368819198,0.22371330684409063,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,null,null,null,{"$f":"H92","v":0},{"$f":"I92","v":0},0,0,0,0,0,5.4473249381552728E-2,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,{"$f":"BU92","v":0.17380570204331869},0.17380570204331869,0.17380570204331869,0.17380570204331869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Profit Before Tax and Depreciation",null,null,null,null,{"$f":"H97-H98+H99","v":0},{"$f":"I97-I98+I99","v":0},0,0,0,0,51.160561993399966,51.989910984008056,52.102421241664779,50.532334694446568,52.952974925822097,53.966662635238315,54.183018449698324,52.804844624900909,55.269024541288111,56.298112885276815,56.513922696410198,55.916453292205013,57.611902670600102,58.656699661852755,58.871952549592969,57.42825680064977,59.982145884035042,61.04296569549691,61.257650521376092,59.780207737838197,62.380301483275339,63.45746457135062,63.671569974131565,62.159705215307063,64.806927716037137,65.900760946258089,66.11427533747883,65.447470150957514,67.262593994990823,68.373430770200372,68.586342329629687,67.003554532924696,69.74788112106026,70.876061512158174,71.088358183160238,69.469041510905342,72.26338151118776,73.409252390491815,73.62092187529808,71.964345749982229,74.809699430654504,75.973614607928795,76.184644362815376,75.442787895676332,77.387451230047219,78.569771591251168,78.780148821619633,77.046803319217062,79.997265586964488,81.198359235776678,81.408070891136688,79.635185359070221,82.639783752556795,83.860026154729383,84.069058923580755,82.255842561257126,85.312033862279876,86.531865318932631,86.720262949597753,{"$f":"BU97-BU98+BU99","v":85.877225888721441},87.942164259476328,89.181918079125268,89.369609396266796,87.279547015290532,90.209481191181766,91.245842514242682,91.209100084746069,89.026330699253478,92.01486355866254,93.071952108184689,93.034474830098148,90.808050056895695,93.856353573492953,94.934583894005527,94.89635707035724,93.741672165644857,95.734673388619939,96.834468315542779,96.795476955421535,94.479104621381694,97.650559600049476,98.77235042551078,98.732579238187114,96.369879457466482,99.604763535707633,100.74899017767815,100.708423566608,98.298469790272975,101.59805155007894,102.76516272488885,102.72378478159732,101.47391670607009,103.63120532473765,104.82165872304377,104.7794532208864,102.27213731198744,105.70502217488956,106.91928464116181,106.87623502896128,104.31877280188432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG97-EG98+EG99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS97-GS98+GS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE97-JE98+JE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Adjustment for IDC"]
[null,"Book Depreciation without IDC",null,null,null,null,null,{"$f":"Operations!H66","v":0},{"$f":"Operations!I66","v":0},{"$f":"Operations!J66","v":0},{"$f":"Operations!K66","v":0},{"$f":"Operations!L66","v":0},{"$f":"Operations!M66","v":0},{"$f":"Operations!N66","v":31.908278315937856},{"$f":"Operations!O66","v":31.908278315937856},{"$f":"Operations!P66","v":31.908278315937856},{"$f":"Operations!Q66","v":31.908278315937856},{"$f":"Operations!R66","v":31.908278315937856},{"$f":"Operations!S66","v":31.908278315937856},{"$f":"Operations!T66","v":31.908278315937856},{"$f":"Operations!U66","v":31.908278315937856},{"$f":"Operations!V66","v":31.908278315937856},{"$f":"Operations!W66","v":31.908278315937856},{"$f":"Operations!X66","v":31.908278315937856},{"$f":"Operations!Y66","v":31.908278315937856},{"$f":"Operations!Z66","v":31.908278315937856},{"$f":"Operations!AA66","v":31.908278315937856},{"$f":"Operations!AB66","v":31.908278315937856},{"$f":"Operations!AC66","v":31.908278315937856},{"$f":"Operations!AD66","v":31.908278315937856},{"$f":"Operations!AE66","v":31.908278315937856},{"$f":"Operations!AF66","v":31.908278315937856},{"$f":"Operations!AG66","v":31.908278315937856},{"$f":"Operations!AH66","v":31.908278315937856},{"$f":"Operations!AI66","v":31.908278315937856},{"$f":"Operations!AJ66","v":31.908278315937856},{"$f":"Operations!AK66","v":31.908278315937856},{"$f":"Operations!AL66","v":31.908278315937856},{"$f":"Operations!AM66","v":31.908278315937856},{"$f":"Operations!AN66","v":31.908278315937856},{"$f":"Operations!AO66","v":31.908278315937856},{"$f":"Operations!AP66","v":31.908278315937856},{"$f":"Operations!AQ66","v":31.908278315937856},{"$f":"Operations!AR66","v":31.908278315937856},{"$f":"Operations!AS66","v":31.908278315937856},{"$f":"Operations!AT66","v":31.908278315937856},{"$f":"Operations!AU66","v":31.908278315937856},{"$f":"Operations!AV66","v":31.908278315937856},{"$f":"Operations!AW66","v":31.908278315937856},{"$f":"Operations!AX66","v":31.908278315937856},{"$f":"Operations!AY66","v":31.908278315937856},{"$f":"Operations!AZ66","v":31.908278315937856},{"$f":"Operations!BA66","v":31.908278315937856},{"$f":"Operations!BB66","v":31.908278315937856},{"$f":"Operations!BC66","v":31.908278315937856},{"$f":"Operations!BD66","v":31.908278315937856},{"$f":"Operations!BE66","v":31.908278315937856},{"$f":"Operations!BF66","v":31.908278315937856},{"$f":"Operations!BG66","v":31.908278315937856},{"$f":"Operations!BH66","v":31.908278315937856},{"$f":"Operations!BI66","v":31.908278315937856},{"$f":"Operations!BJ66","v":31.908278315937856},{"$f":"Operations!BK66","v":31.908278315937856},{"$f":"Operations!BL66","v":31.908278315937856},{"$f":"Operations!BM66","v":31.908278315937856},{"$f":"Operations!BN66","v":31.908278315937856},{"$f":"Operations!BO66","v":31.908278315937856},{"$f":"Operations!BP66","v":31.908278315937856},{"$f":"Operations!BQ66","v":31.908278315937856},{"$f":"Operations!BR66","v":26.106773167584379},{"$f":"Operations!BS66","v":0},{"$f":"Operations!BT66","v":0},{"$f":"Operations!BU66","v":0},{"$f":"Operations!BV66","v":0},{"$f":"Operations!BW66","v":0},{"$f":"Operations!BX66","v":0},{"$f":"Operations!BY66","v":0},{"$f":"Operations!BZ66","v":0},{"$f":"Operations!CA66","v":0},{"$f":"Operations!CB66","v":0},{"$f":"Operations!CC66","v":0},{"$f":"Operations!CD66","v":0},{"$f":"Operations!CE66","v":0},{"$f":"Operations!CF66","v":0},{"$f":"Operations!CG66","v":0},{"$f":"Operations!CH66","v":0},{"$f":"Operations!CI66","v":0},{"$f":"Operations!CJ66","v":0},{"$f":"Operations!CK66","v":0},{"$f":"Operations!CL66","v":0},{"$f":"Operations!CM66","v":0},{"$f":"Operations!CN66","v":0},{"$f":"Operations!CO66","v":0},{"$f":"Operations!CP66","v":0},{"$f":"Operations!CQ66","v":0},{"$f":"Operations!CR66","v":0},{"$f":"Operations!CS66","v":0},{"$f":"Operations!CT66","v":0},{"$f":"Operations!CU66","v":0},{"$f":"Operations!CV66","v":0},{"$f":"Operations!CW66","v":0},{"$f":"Operations!CX66","v":0},{"$f":"Operations!CY66","v":0},{"$f":"Operations!CZ66","v":0},{"$f":"Operations!DA66","v":0},{"$f":"Operations!DB66","v":0},{"$f":"Operations!DC66","v":0},{"$f":"Operations!DD66","v":0},{"$f":"Operations!DE66","v":0},{"$f":"Operations!DF66","v":0},{"$f":"Operations!DG66","v":0},{"$f":"Operations!DH66","v":0},{"$f":"Operations!DI66","v":0},{"$f":"Operations!DJ66","v":0},{"$f":"Operations!DK66","v":0},{"$f":"Operations!DL66","v":0},{"$f":"Operations!DM66","v":0},{"$f":"Operations!DN66","v":0},{"$f":"Operations!DO66","v":0},{"$f":"Operations!DP66","v":0},{"$f":"Operations!DQ66","v":0},{"$f":"Operations!DR66","v":0},{"$f":"Operations!DS66","v":0},{"$f":"Operations!DT66","v":0},{"$f":"Operations!DU66","v":0},{"$f":"Operations!DV66","v":0},{"$f":"Operations!DW66","v":0},{"$f":"Operations!DX66","v":0},{"$f":"Operations!DY66","v":0},{"$f":"Operations!DZ66","v":0},{"$f":"Operations!EA66","v":0},{"$f":"Operations!EB66","v":0},{"$f":"Operations!EC66","v":0},{"$f":"Operations!ED66","v":0},{"$f":"Operations!EE66","v":0},{"$f":"Operations!EF66","v":0},{"$f":"Operations!EG66","v":0},{"$f":"Operations!EH66","v":0},{"$f":"Operations!EI66","v":0},{"$f":"Operations!EJ66","v":0},{"$f":"Operations!EK66","v":0},{"$f":"Operations!EL66","v":0},{"$f":"Operations!EM66","v":0},{"$f":"Operations!EN66","v":0},{"$f":"Operations!EO66","v":0},{"$f":"Operations!EP66","v":0},{"$f":"Operations!EQ66","v":0},{"$f":"Operations!ER66","v":0},{"$f":"Operations!ES66","v":0},{"$f":"Operations!ET66","v":0},{"$f":"Operations!EU66","v":0},{"$f":"Operations!EV66","v":0},{"$f":"Operations!EW66","v":0},{"$f":"Operations!EX66","v":0},{"$f":"Operations!EY66","v":0},{"$f":"Operations!EZ66","v":0},{"$f":"Operations!FA66","v":0},{"$f":"Operations!FB66","v":0},{"$f":"Operations!FC66","v":0},{"$f":"Operations!FD66","v":0},{"$f":"Operations!FE66","v":0},{"$f":"Operations!FF66","v":0},{"$f":"Operations!FG66","v":0},{"$f":"Operations!FH66","v":0},{"$f":"Operations!FI66","v":0},{"$f":"Operations!FJ66","v":0},{"$f":"Operations!FK66","v":0},{"$f":"Operations!FL66","v":0},{"$f":"Operations!FM66","v":0},{"$f":"Operations!FN66","v":0},{"$f":"Operations!FO66","v":0},{"$f":"Operations!FP66","v":0},{"$f":"Operations!FQ66","v":0},{"$f":"Operations!FR66","v":0},{"$f":"Operations!FS66","v":0},{"$f":"Operations!FT66","v":0},{"$f":"Operations!FU66","v":0},{"$f":"Operations!FV66","v":0},{"$f":"Operations!FW66","v":0},{"$f":"Operations!FX66","v":0},{"$f":"Operations!FY66","v":0},{"$f":"Operations!FZ66","v":0},{"$f":"Operations!GA66","v":0},{"$f":"Operations!GB66","v":0},{"$f":"Operations!GC66","v":0},{"$f":"Operations!GD66","v":0},{"$f":"Operations!GE66","v":0},{"$f":"Operations!GF66","v":0},{"$f":"Operations!GG66","v":0},{"$f":"Operations!GH66","v":0},{"$f":"Operations!GI66","v":0},{"$f":"Operations!GJ66","v":0},{"$f":"Operations!GK66","v":0},{"$f":"Operations!GL66","v":0},{"$f":"Operations!GM66","v":0},{"$f":"Operations!GN66","v":0},{"$f":"Operations!GO66","v":0},{"$f":"Operations!GP66","v":0},{"$f":"Operations!GQ66","v":0},{"$f":"Operations!GR66","v":0},{"$f":"Operations!GS66","v":0},{"$f":"Operations!GT66","v":0},{"$f":"Operations!GU66","v":0},{"$f":"Operations!GV66","v":0},{"$f":"Operations!GW66","v":0},{"$f":"Operations!GX66","v":0},{"$f":"Operations!GY66","v":0},{"$f":"Operations!GZ66","v":0},{"$f":"Operations!HA66","v":0},{"$f":"Operations!HB66","v":0},{"$f":"Operations!HC66","v":0},{"$f":"Operations!HD66","v":0},{"$f":"Operations!HE66","v":0},{"$f":"Operations!HF66","v":0},{"$f":"Operations!HG66","v":0},{"$f":"Operations!HH66","v":0},{"$f":"Operations!HI66","v":0},{"$f":"Operations!HJ66","v":0},{"$f":"Operations!HK66","v":0},{"$f":"Operations!HL66","v":0},{"$f":"Operations!HM66","v":0},{"$f":"Operations!HN66","v":0},{"$f":"Operations!HO66","v":0},{"$f":"Operations!HP66","v":0},{"$f":"Operations!HQ66","v":0},{"$f":"Operations!HR66","v":0},{"$f":"Operations!HS66","v":0},{"$f":"Operations!HT66","v":0},{"$f":"Operations!HU66","v":0},{"$f":"Operations!HV66","v":0},{"$f":"Operations!HW66","v":0},{"$f":"Operations!HX66","v":0},{"$f":"Operations!HY66","v":0},{"$f":"Operations!HZ66","v":0},{"$f":"Operations!IA66","v":0},{"$f":"Operations!IB66","v":0},{"$f":"Operations!IC66","v":0},{"$f":"Operations!ID66","v":0},{"$f":"Operations!IE66","v":0},{"$f":"Operations!IF66","v":0},{"$f":"Operations!IG66","v":0},{"$f":"Operations!IH66","v":0},{"$f":"Operations!II66","v":0},{"$f":"Operations!IJ66","v":0},{"$f":"Operations!IK66","v":0},{"$f":"Operations!IL66","v":0},{"$f":"Operations!IM66","v":0},{"$f":"Operations!IN66","v":0},{"$f":"Operations!IO66","v":0},{"$f":"Operations!IP66","v":0},{"$f":"Operations!IQ66","v":0},{"$f":"Operations!IR66","v":0},{"$f":"Operations!IS66","v":0},{"$f":"Operations!IT66","v":0},{"$f":"Operations!IU66","v":0},{"$f":"Operations!IV66","v":0},{"$f":"Operations!IW66","v":0},{"$f":"Operations!IX66","v":0},{"$f":"Operations!IY66","v":0},{"$f":"Operations!IZ66","v":0},{"$f":"Operations!JA66","v":0},{"$f":"Operations!JB66","v":0},{"$f":"Operations!JC66","v":0},{"$f":"Operations!JD66","v":0},{"$f":"Operations!JE66","v":0},{"$f":"Operations!JF66","v":0},{"$f":"Operations!JG66","v":0},{"$f":"Operations!JH66","v":0},{"$f":"Operations!JI66","v":0},{"$f":"Operations!JJ66","v":0},{"$f":"Operations!JK66","v":0},{"$f":"Operations!JL66","v":0},{"$f":"Operations!JM66","v":0},{"$f":"Operations!JN66","v":0},{"$f":"Operations!JO66","v":0},{"$f":"Operations!JP66","v":0},{"$f":"Operations!JQ66","v":0},{"$f":"Operations!JR66","v":0},{"$f":"Operations!JS66","v":0},{"$f":"Operations!JT66","v":0},{"$f":"Operations!JU66","v":0},{"$f":"Operations!JV66","v":0},{"$f":"Operations!JW66","v":0},{"$f":"Operations!JX66","v":0},{"$f":"Operations!JY66","v":0},{"$f":"Operations!JZ66","v":0},{"$f":"Operations!KA66","v":0},{"$f":"Operations!KB66","v":0},{"$f":"Operations!KC66","v":0},{"$f":"Operations!KD66","v":0},{"$f":"Operations!KE66","v":0},{"$f":"Operations!KF66","v":0},{"$f":"Operations!KG66","v":0},{"$f":"Operations!KH66","v":0},{"$f":"Operations!KI66","v":0},{"$f":"Operations!KJ66","v":0},{"$f":"Operations!KK66","v":0},{"$f":"Operations!KL66","v":0},{"$f":"Operations!KM66","v":0},{"$f":"Operations!KN66","v":0},{"$f":"Operations!KO66","v":0},{"$f":"Operations!KP66","v":0},{"$f":"Operations!KQ66","v":0},{"$f":"Operations!KR66","v":0},{"$f":"Operations!KS66","v":0},{"$f":"Operations!KT66","v":0}]
[null,"IDC as Percent of Project Cost",null,null,null,null,{"$f":"F40/F39","v":4.7960738492404485E-3},{"$f":"$G$104*H103","v":0},{"$f":"$G$104*I103","v":0},0,0,0,0,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.15303445920535561,0.12521001207710367,0,0,{"$f":"$G$104*BU103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$104*EG103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$104*GS103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$104*JE103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Book Depreciation with IDC",null,null,null,null,null,{"$f":"H103+H104","v":0},{"$f":"I103+I104","v":0},0,0,0,0,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,26.231983179661484,0,0,{"$f":"BU103+BU104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG103+EG104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS103+GS104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE103+JE104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Depreciation without IDC",null,null,null,null,null,{"$f":"Operations!H109","v":0},{"$f":"Operations!I109","v":0},{"$f":"Operations!J109","v":0},{"$f":"Operations!K109","v":0},{"$f":"Operations!L109","v":0},{"$f":"Operations!M109","v":0},{"$f":"Operations!N109","v":453.24258971502633},{"$f":"Operations!O109","v":453.24258971502633},{"$f":"Operations!P109","v":453.24258971502633},{"$f":"Operations!Q109","v":453.24258971502633},{"$f":"Operations!R109","v":0},{"$f":"Operations!S109","v":0},{"$f":"Operations!T109","v":0},{"$f":"Operations!U109","v":0},{"$f":"Operations!V109","v":0},{"$f":"Operations!W109","v":0},{"$f":"Operations!X109","v":0},{"$f":"Operations!Y109","v":0},{"$f":"Operations!Z109","v":0},{"$f":"Operations!AA109","v":0},{"$f":"Operations!AB109","v":0},{"$f":"Operations!AC109","v":0},{"$f":"Operations!AD109","v":0},{"$f":"Operations!AE109","v":0},{"$f":"Operations!AF109","v":0},{"$f":"Operations!AG109","v":0},{"$f":"Operations!AH109","v":0},{"$f":"Operations!AI109","v":0},{"$f":"Operations!AJ109","v":0},{"$f":"Operations!AK109","v":0},{"$f":"Operations!AL109","v":0},{"$f":"Operations!AM109","v":0},{"$f":"Operations!AN109","v":0},{"$f":"Operations!AO109","v":0},{"$f":"Operations!AP109","v":0},{"$f":"Operations!AQ109","v":0},{"$f":"Operations!AR109","v":0},{"$f":"Operations!AS109","v":0},{"$f":"Operations!AT109","v":0},{"$f":"Operations!AU109","v":0},{"$f":"Operations!AV109","v":0},{"$f":"Operations!AW109","v":0},{"$f":"Operations!AX109","v":0},{"$f":"Operations!AY109","v":0},{"$f":"Operations!AZ109","v":0},{"$f":"Operations!BA109","v":0},{"$f":"Operations!BB109","v":0},{"$f":"Operations!BC109","v":0},{"$f":"Operations!BD109","v":0},{"$f":"Operations!BE109","v":0},{"$f":"Operations!BF109","v":0},{"$f":"Operations!BG109","v":0},{"$f":"Operations!BH109","v":0},{"$f":"Operations!BI109","v":0},{"$f":"Operations!BJ109","v":0},{"$f":"Operations!BK109","v":0},{"$f":"Operations!BL109","v":0},{"$f":"Operations!BM109","v":0},{"$f":"Operations!BN109","v":0},{"$f":"Operations!BO109","v":0},{"$f":"Operations!BP109","v":0},{"$f":"Operations!BQ109","v":0},{"$f":"Operations!BR109","v":0},{"$f":"Operations!BS109","v":0},{"$f":"Operations!BT109","v":0},{"$f":"Operations!BU109","v":0},{"$f":"Operations!BV109","v":0},{"$f":"Operations!BW109","v":0},{"$f":"Operations!BX109","v":0},{"$f":"Operations!BY109","v":0},{"$f":"Operations!BZ109","v":0},{"$f":"Operations!CA109","v":0},{"$f":"Operations!CB109","v":0},{"$f":"Operations!CC109","v":0},{"$f":"Operations!CD109","v":0},{"$f":"Operations!CE109","v":0},{"$f":"Operations!CF109","v":0},{"$f":"Operations!CG109","v":0},{"$f":"Operations!CH109","v":0},{"$f":"Operations!CI109","v":0},{"$f":"Operations!CJ109","v":0},{"$f":"Operations!CK109","v":0},{"$f":"Operations!CL109","v":0},{"$f":"Operations!CM109","v":0},{"$f":"Operations!CN109","v":0},{"$f":"Operations!CO109","v":0},{"$f":"Operations!CP109","v":0},{"$f":"Operations!CQ109","v":0},{"$f":"Operations!CR109","v":0},{"$f":"Operations!CS109","v":0},{"$f":"Operations!CT109","v":0},{"$f":"Operations!CU109","v":0},{"$f":"Operations!CV109","v":0},{"$f":"Operations!CW109","v":0},{"$f":"Operations!CX109","v":0},{"$f":"Operations!CY109","v":0},{"$f":"Operations!CZ109","v":0},{"$f":"Operations!DA109","v":0},{"$f":"Operations!DB109","v":0},{"$f":"Operations!DC109","v":0},{"$f":"Operations!DD109","v":0},{"$f":"Operations!DE109","v":0},{"$f":"Operations!DF109","v":0},{"$f":"Operations!DG109","v":0},{"$f":"Operations!DH109","v":0},{"$f":"Operations!DI109","v":0},{"$f":"Operations!DJ109","v":0},{"$f":"Operations!DK109","v":0},{"$f":"Operations!DL109","v":0},{"$f":"Operations!DM109","v":0},{"$f":"Operations!DN109","v":0},{"$f":"Operations!DO109","v":0},{"$f":"Operations!DP109","v":0},{"$f":"Operations!DQ109","v":0},{"$f":"Operations!DR109","v":0},{"$f":"Operations!DS109","v":0},{"$f":"Operations!DT109","v":0},{"$f":"Operations!DU109","v":0},{"$f":"Operations!DV109","v":0},{"$f":"Operations!DW109","v":0},{"$f":"Operations!DX109","v":0},{"$f":"Operations!DY109","v":0},{"$f":"Operations!DZ109","v":0},{"$f":"Operations!EA109","v":0},{"$f":"Operations!EB109","v":0},{"$f":"Operations!EC109","v":0},{"$f":"Operations!ED109","v":0},{"$f":"Operations!EE109","v":0},{"$f":"Operations!EF109","v":0},{"$f":"Operations!EG109","v":0},{"$f":"Operations!EH109","v":0},{"$f":"Operations!EI109","v":0},{"$f":"Operations!EJ109","v":0},{"$f":"Operations!EK109","v":0},{"$f":"Operations!EL109","v":0},{"$f":"Operations!EM109","v":0},{"$f":"Operations!EN109","v":0},{"$f":"Operations!EO109","v":0},{"$f":"Operations!EP109","v":0},{"$f":"Operations!EQ109","v":0},{"$f":"Operations!ER109","v":0},{"$f":"Operations!ES109","v":0},{"$f":"Operations!ET109","v":0},{"$f":"Operations!EU109","v":0},{"$f":"Operations!EV109","v":0},{"$f":"Operations!EW109","v":0},{"$f":"Operations!EX109","v":0},{"$f":"Operations!EY109","v":0},{"$f":"Operations!EZ109","v":0},{"$f":"Operations!FA109","v":0},{"$f":"Operations!FB109","v":0},{"$f":"Operations!FC109","v":0},{"$f":"Operations!FD109","v":0},{"$f":"Operations!FE109","v":0},{"$f":"Operations!FF109","v":0},{"$f":"Operations!FG109","v":0},{"$f":"Operations!FH109","v":0},{"$f":"Operations!FI109","v":0},{"$f":"Operations!FJ109","v":0},{"$f":"Operations!FK109","v":0},{"$f":"Operations!FL109","v":0},{"$f":"Operations!FM109","v":0},{"$f":"Operations!FN109","v":0},{"$f":"Operations!FO109","v":0},{"$f":"Operations!FP109","v":0},{"$f":"Operations!FQ109","v":0},{"$f":"Operations!FR109","v":0},{"$f":"Operations!FS109","v":0},{"$f":"Operations!FT109","v":0},{"$f":"Operations!FU109","v":0},{"$f":"Operations!FV109","v":0},{"$f":"Operations!FW109","v":0},{"$f":"Operations!FX109","v":0},{"$f":"Operations!FY109","v":0},{"$f":"Operations!FZ109","v":0},{"$f":"Operations!GA109","v":0},{"$f":"Operations!GB109","v":0},{"$f":"Operations!GC109","v":0},{"$f":"Operations!GD109","v":0},{"$f":"Operations!GE109","v":0},{"$f":"Operations!GF109","v":0},{"$f":"Operations!GG109","v":0},{"$f":"Operations!GH109","v":0},{"$f":"Operations!GI109","v":0},{"$f":"Operations!GJ109","v":0},{"$f":"Operations!GK109","v":0},{"$f":"Operations!GL109","v":0},{"$f":"Operations!GM109","v":0},{"$f":"Operations!GN109","v":0},{"$f":"Operations!GO109","v":0},{"$f":"Operations!GP109","v":0},{"$f":"Operations!GQ109","v":0},{"$f":"Operations!GR109","v":0},{"$f":"Operations!GS109","v":0},{"$f":"Operations!GT109","v":0},{"$f":"Operations!GU109","v":0},{"$f":"Operations!GV109","v":0},{"$f":"Operations!GW109","v":0},{"$f":"Operations!GX109","v":0},{"$f":"Operations!GY109","v":0},{"$f":"Operations!GZ109","v":0},{"$f":"Operations!HA109","v":0},{"$f":"Operations!HB109","v":0},{"$f":"Operations!HC109","v":0},{"$f":"Operations!HD109","v":0},{"$f":"Operations!HE109","v":0},{"$f":"Operations!HF109","v":0},{"$f":"Operations!HG109","v":0},{"$f":"Operations!HH109","v":0},{"$f":"Operations!HI109","v":0},{"$f":"Operations!HJ109","v":0},{"$f":"Operations!HK109","v":0},{"$f":"Operations!HL109","v":0},{"$f":"Operations!HM109","v":0},{"$f":"Operations!HN109","v":0},{"$f":"Operations!HO109","v":0},{"$f":"Operations!HP109","v":0},{"$f":"Operations!HQ109","v":0},{"$f":"Operations!HR109","v":0},{"$f":"Operations!HS109","v":0},{"$f":"Operations!HT109","v":0},{"$f":"Operations!HU109","v":0},{"$f":"Operations!HV109","v":0},{"$f":"Operations!HW109","v":0},{"$f":"Operations!HX109","v":0},{"$f":"Operations!HY109","v":0},{"$f":"Operations!HZ109","v":0},{"$f":"Operations!IA109","v":0},{"$f":"Operations!IB109","v":0},{"$f":"Operations!IC109","v":0},{"$f":"Operations!ID109","v":0},{"$f":"Operations!IE109","v":0},{"$f":"Operations!IF109","v":0},{"$f":"Operations!IG109","v":0},{"$f":"Operations!IH109","v":0},{"$f":"Operations!II109","v":0},{"$f":"Operations!IJ109","v":0},{"$f":"Operations!IK109","v":0},{"$f":"Operations!IL109","v":0},{"$f":"Operations!IM109","v":0},{"$f":"Operations!IN109","v":0},{"$f":"Operations!IO109","v":0},{"$f":"Operations!IP109","v":0},{"$f":"Operations!IQ109","v":0},{"$f":"Operations!IR109","v":0},{"$f":"Operations!IS109","v":0},{"$f":"Operations!IT109","v":0},{"$f":"Operations!IU109","v":0},{"$f":"Operations!IV109","v":0},{"$f":"Operations!IW109","v":0},{"$f":"Operations!IX109","v":0},{"$f":"Operations!IY109","v":0},{"$f":"Operations!IZ109","v":0},{"$f":"Operations!JA109","v":0},{"$f":"Operations!JB109","v":0},{"$f":"Operations!JC109","v":0},{"$f":"Operations!JD109","v":0},{"$f":"Operations!JE109","v":0},{"$f":"Operations!JF109","v":0},{"$f":"Operations!JG109","v":0},{"$f":"Operations!JH109","v":0},{"$f":"Operations!JI109","v":0},{"$f":"Operations!JJ109","v":0},{"$f":"Operations!JK109","v":0},{"$f":"Operations!JL109","v":0},{"$f":"Operations!JM109","v":0},{"$f":"Operations!JN109","v":0},{"$f":"Operations!JO109","v":0},{"$f":"Operations!JP109","v":0},{"$f":"Operations!JQ109","v":0},{"$f":"Operations!JR109","v":0},{"$f":"Operations!JS109","v":0},{"$f":"Operations!JT109","v":0},{"$f":"Operations!JU109","v":0},{"$f":"Operations!JV109","v":0},{"$f":"Operations!JW109","v":0},{"$f":"Operations!JX109","v":0},{"$f":"Operations!JY109","v":0},{"$f":"Operations!JZ109","v":0},{"$f":"Operations!KA109","v":0},{"$f":"Operations!KB109","v":0},{"$f":"Operations!KC109","v":0},{"$f":"Operations!KD109","v":0},{"$f":"Operations!KE109","v":0},{"$f":"Operations!KF109","v":0},{"$f":"Operations!KG109","v":0},{"$f":"Operations!KH109","v":0},{"$f":"Operations!KI109","v":0},{"$f":"Operations!KJ109","v":0},{"$f":"Operations!KK109","v":0},{"$f":"Operations!KL109","v":0},{"$f":"Operations!KM109","v":0},{"$f":"Operations!KN109","v":0},{"$f":"Operations!KO109","v":0},{"$f":"Operations!KP109","v":0},{"$f":"Operations!KQ109","v":0},{"$f":"Operations!KR109","v":0},{"$f":"Operations!KS109","v":0},{"$f":"Operations!KT109","v":0}]
[null,"IDC as Percent of Project Cost",null,null,null,null,{"$f":"G104","v":4.7960738492404485E-3},{"$f":"$G$108*H107","v":0},{"$f":"$G$108*I107","v":0},0,0,0,0,2.1737849318942555,2.1737849318942555,2.1737849318942555,2.1737849318942555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$108*BU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$108*EG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$108*GS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$108*JE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation with IDC",null,null,null,null,null,{"$f":"SUM(H107:H108)","v":0},{"$f":"SUM(I107:I108)","v":0},0,0,0,0,455.41637464692059,455.41637464692059,455.41637464692059,455.41637464692059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU107:BU108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG107:EG108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS107:GS108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE107:JE108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Gross Plant"]
[null,null,"Gross Plant base",null,null,null,null,{"$f":"Operations!H61","v":370.22763117774787},{"$f":"Operations!I61","v":925.56907794436961},{"$f":"Operations!J61","v":1480.9105247109915},{"$f":"Operations!K61","v":1666.0243402998653},{"$f":"Operations!L61","v":1879.7640036602147},{"$f":"Operations!M61","v":1908.38985143169},{"$f":"Operations!N61","v":1908.38985143169},{"$f":"Operations!O61","v":1908.38985143169},{"$f":"Operations!P61","v":1908.38985143169},{"$f":"Operations!Q61","v":1908.38985143169},{"$f":"Operations!R61","v":1908.38985143169},{"$f":"Operations!S61","v":1908.38985143169},{"$f":"Operations!T61","v":1908.38985143169},{"$f":"Operations!U61","v":1908.38985143169},{"$f":"Operations!V61","v":1908.38985143169},{"$f":"Operations!W61","v":1908.38985143169},{"$f":"Operations!X61","v":1908.38985143169},{"$f":"Operations!Y61","v":1908.38985143169},{"$f":"Operations!Z61","v":1908.38985143169},{"$f":"Operations!AA61","v":1908.38985143169},{"$f":"Operations!AB61","v":1908.38985143169},{"$f":"Operations!AC61","v":1908.38985143169},{"$f":"Operations!AD61","v":1908.38985143169},{"$f":"Operations!AE61","v":1908.38985143169},{"$f":"Operations!AF61","v":1908.38985143169},{"$f":"Operations!AG61","v":1908.38985143169},{"$f":"Operations!AH61","v":1908.38985143169},{"$f":"Operations!AI61","v":1908.38985143169},{"$f":"Operations!AJ61","v":1908.38985143169},{"$f":"Operations!AK61","v":1908.38985143169},{"$f":"Operations!AL61","v":1908.38985143169},{"$f":"Operations!AM61","v":1908.38985143169},{"$f":"Operations!AN61","v":1908.38985143169},{"$f":"Operations!AO61","v":1908.38985143169},{"$f":"Operations!AP61","v":1908.38985143169},{"$f":"Operations!AQ61","v":1908.38985143169},{"$f":"Operations!AR61","v":1908.38985143169},{"$f":"Operations!AS61","v":1908.38985143169},{"$f":"Operations!AT61","v":1908.38985143169},{"$f":"Operations!AU61","v":1908.38985143169},{"$f":"Operations!AV61","v":1908.38985143169},{"$f":"Operations!AW61","v":1908.38985143169},{"$f":"Operations!AX61","v":1908.38985143169},{"$f":"Operations!AY61","v":1908.38985143169},{"$f":"Operations!AZ61","v":1908.38985143169},{"$f":"Operations!BA61","v":1908.38985143169},{"$f":"Operations!BB61","v":1908.38985143169},{"$f":"Operations!BC61","v":1908.38985143169},{"$f":"Operations!BD61","v":1908.38985143169},{"$f":"Operations!BE61","v":1908.38985143169},{"$f":"Operations!BF61","v":1908.38985143169},{"$f":"Operations!BG61","v":1908.38985143169},{"$f":"Operations!BH61","v":1908.38985143169},{"$f":"Operations!BI61","v":1908.38985143169},{"$f":"Operations!BJ61","v":1908.38985143169},{"$f":"Operations!BK61","v":1908.38985143169},{"$f":"Operations!BL61","v":1908.38985143169},{"$f":"Operations!BM61","v":1908.38985143169},{"$f":"Operations!BN61","v":1908.38985143169},{"$f":"Operations!BO61","v":1908.38985143169},{"$f":"Operations!BP61","v":1908.38985143169},{"$f":"Operations!BQ61","v":1908.38985143169},{"$f":"Operations!BR61","v":1908.38985143169},{"$f":"Operations!BS61","v":1908.38985143169},{"$f":"Operations!BT61","v":1908.38985143169},{"$f":"Operations!BU61","v":1908.38985143169},{"$f":"Operations!BV61","v":1908.38985143169},{"$f":"Operations!BW61","v":1908.38985143169},{"$f":"Operations!BX61","v":1908.38985143169},{"$f":"Operations!BY61","v":1908.38985143169},{"$f":"Operations!BZ61","v":1908.38985143169},{"$f":"Operations!CA61","v":1908.38985143169},{"$f":"Operations!CB61","v":1908.38985143169},{"$f":"Operations!CC61","v":1908.38985143169},{"$f":"Operations!CD61","v":1908.38985143169},{"$f":"Operations!CE61","v":1908.38985143169},{"$f":"Operations!CF61","v":1908.38985143169},{"$f":"Operations!CG61","v":1908.38985143169},{"$f":"Operations!CH61","v":1908.38985143169},{"$f":"Operations!CI61","v":1908.38985143169},{"$f":"Operations!CJ61","v":1908.38985143169},{"$f":"Operations!CK61","v":1908.38985143169},{"$f":"Operations!CL61","v":1908.38985143169},{"$f":"Operations!CM61","v":1908.38985143169},{"$f":"Operations!CN61","v":1908.38985143169},{"$f":"Operations!CO61","v":1908.38985143169},{"$f":"Operations!CP61","v":1908.38985143169},{"$f":"Operations!CQ61","v":1908.38985143169},{"$f":"Operations!CR61","v":1908.38985143169},{"$f":"Operations!CS61","v":1908.38985143169},{"$f":"Operations!CT61","v":1908.38985143169},{"$f":"Operations!CU61","v":1908.38985143169},{"$f":"Operations!CV61","v":1908.38985143169},{"$f":"Operations!CW61","v":1908.38985143169},{"$f":"Operations!CX61","v":1908.38985143169},{"$f":"Operations!CY61","v":1908.38985143169},{"$f":"Operations!CZ61","v":1908.38985143169},{"$f":"Operations!DA61","v":1908.38985143169},{"$f":"Operations!DB61","v":1908.38985143169},{"$f":"Operations!DC61","v":1908.38985143169},{"$f":"Operations!DD61","v":1908.38985143169},{"$f":"Operations!DE61","v":1908.38985143169},{"$f":"Operations!DF61","v":1908.38985143169},{"$f":"Operations!DG61","v":1908.38985143169},{"$f":"Operations!DH61","v":1908.38985143169},{"$f":"Operations!DI61","v":1908.38985143169},{"$f":"Operations!DJ61","v":1908.38985143169},{"$f":"Operations!DK61","v":1908.38985143169},{"$f":"Operations!DL61","v":1908.38985143169},{"$f":"Operations!DM61","v":1908.38985143169},{"$f":"Operations!DN61","v":1908.38985143169},{"$f":"Operations!DO61","v":1908.38985143169},{"$f":"Operations!DP61","v":1908.38985143169},{"$f":"Operations!DQ61","v":1908.38985143169},{"$f":"Operations!DR61","v":1908.38985143169},{"$f":"Operations!DS61","v":1908.38985143169},{"$f":"Operations!DT61","v":1908.38985143169},{"$f":"Operations!DU61","v":1908.38985143169},{"$f":"Operations!DV61","v":1908.38985143169},{"$f":"Operations!DW61","v":1908.38985143169},{"$f":"Operations!DX61","v":1908.38985143169},{"$f":"Operations!DY61","v":1908.38985143169},{"$f":"Operations!DZ61","v":1908.38985143169},{"$f":"Operations!EA61","v":1908.38985143169},{"$f":"Operations!EB61","v":1908.38985143169},{"$f":"Operations!EC61","v":1908.38985143169},{"$f":"Operations!ED61","v":1908.38985143169},{"$f":"Operations!EE61","v":1908.38985143169},{"$f":"Operations!EF61","v":1908.38985143169},{"$f":"Operations!EG61","v":1908.38985143169},{"$f":"Operations!EH61","v":1908.38985143169},{"$f":"Operations!EI61","v":1908.38985143169},{"$f":"Operations!EJ61","v":1908.38985143169},{"$f":"Operations!EK61","v":1908.38985143169},{"$f":"Operations!EL61","v":1908.38985143169},{"$f":"Operations!EM61","v":1908.38985143169},{"$f":"Operations!EN61","v":1908.38985143169},{"$f":"Operations!EO61","v":1908.38985143169},{"$f":"Operations!EP61","v":1908.38985143169},{"$f":"Operations!EQ61","v":1908.38985143169},{"$f":"Operations!ER61","v":1908.38985143169},{"$f":"Operations!ES61","v":1908.38985143169},{"$f":"Operations!ET61","v":1908.38985143169},{"$f":"Operations!EU61","v":1908.38985143169},{"$f":"Operations!EV61","v":1908.38985143169},{"$f":"Operations!EW61","v":1908.38985143169},{"$f":"Operations!EX61","v":1908.38985143169},{"$f":"Operations!EY61","v":1908.38985143169},{"$f":"Operations!EZ61","v":1908.38985143169},{"$f":"Operations!FA61","v":1908.38985143169},{"$f":"Operations!FB61","v":1908.38985143169},{"$f":"Operations!FC61","v":1908.38985143169},{"$f":"Operations!FD61","v":1908.38985143169},{"$f":"Operations!FE61","v":1908.38985143169},{"$f":"Operations!FF61","v":1908.38985143169},{"$f":"Operations!FG61","v":1908.38985143169},{"$f":"Operations!FH61","v":1908.38985143169},{"$f":"Operations!FI61","v":1908.38985143169},{"$f":"Operations!FJ61","v":1908.38985143169},{"$f":"Operations!FK61","v":1908.38985143169},{"$f":"Operations!FL61","v":1908.38985143169},{"$f":"Operations!FM61","v":1908.38985143169},{"$f":"Operations!FN61","v":1908.38985143169},{"$f":"Operations!FO61","v":1908.38985143169},{"$f":"Operations!FP61","v":1908.38985143169},{"$f":"Operations!FQ61","v":1908.38985143169},{"$f":"Operations!FR61","v":1908.38985143169},{"$f":"Operations!FS61","v":1908.38985143169},{"$f":"Operations!FT61","v":1908.38985143169},{"$f":"Operations!FU61","v":1908.38985143169},{"$f":"Operations!FV61","v":1908.38985143169},{"$f":"Operations!FW61","v":1908.38985143169},{"$f":"Operations!FX61","v":1908.38985143169},{"$f":"Operations!FY61","v":1908.38985143169},{"$f":"Operations!FZ61","v":1908.38985143169},{"$f":"Operations!GA61","v":1908.38985143169},{"$f":"Operations!GB61","v":1908.38985143169},{"$f":"Operations!GC61","v":1908.38985143169},{"$f":"Operations!GD61","v":1908.38985143169},{"$f":"Operations!GE61","v":1908.38985143169},{"$f":"Operations!GF61","v":1908.38985143169},{"$f":"Operations!GG61","v":1908.38985143169},{"$f":"Operations!GH61","v":1908.38985143169},{"$f":"Operations!GI61","v":1908.38985143169},{"$f":"Operations!GJ61","v":1908.38985143169},{"$f":"Operations!GK61","v":1908.38985143169},{"$f":"Operations!GL61","v":1908.38985143169},{"$f":"Operations!GM61","v":1908.38985143169},{"$f":"Operations!GN61","v":1908.38985143169},{"$f":"Operations!GO61","v":1908.38985143169},{"$f":"Operations!GP61","v":1908.38985143169},{"$f":"Operations!GQ61","v":1908.38985143169},{"$f":"Operations!GR61","v":1908.38985143169},{"$f":"Operations!GS61","v":1908.38985143169},{"$f":"Operations!GT61","v":1908.38985143169},{"$f":"Operations!GU61","v":1908.38985143169},{"$f":"Operations!GV61","v":1908.38985143169},{"$f":"Operations!GW61","v":1908.38985143169},{"$f":"Operations!GX61","v":1908.38985143169},{"$f":"Operations!GY61","v":1908.38985143169},{"$f":"Operations!GZ61","v":1908.38985143169},{"$f":"Operations!HA61","v":1908.38985143169},{"$f":"Operations!HB61","v":1908.38985143169},{"$f":"Operations!HC61","v":1908.38985143169},{"$f":"Operations!HD61","v":1908.38985143169},{"$f":"Operations!HE61","v":1908.38985143169},{"$f":"Operations!HF61","v":1908.38985143169},{"$f":"Operations!HG61","v":1908.38985143169},{"$f":"Operations!HH61","v":1908.38985143169},{"$f":"Operations!HI61","v":1908.38985143169},{"$f":"Operations!HJ61","v":1908.38985143169},{"$f":"Operations!HK61","v":1908.38985143169},{"$f":"Operations!HL61","v":1908.38985143169},{"$f":"Operations!HM61","v":1908.38985143169},{"$f":"Operations!HN61","v":1908.38985143169},{"$f":"Operations!HO61","v":1908.38985143169},{"$f":"Operations!HP61","v":1908.38985143169},{"$f":"Operations!HQ61","v":1908.38985143169},{"$f":"Operations!HR61","v":1908.38985143169},{"$f":"Operations!HS61","v":1908.38985143169},{"$f":"Operations!HT61","v":1908.38985143169},{"$f":"Operations!HU61","v":1908.38985143169},{"$f":"Operations!HV61","v":1908.38985143169},{"$f":"Operations!HW61","v":1908.38985143169},{"$f":"Operations!HX61","v":1908.38985143169},{"$f":"Operations!HY61","v":1908.38985143169},{"$f":"Operations!HZ61","v":1908.38985143169},{"$f":"Operations!IA61","v":1908.38985143169},{"$f":"Operations!IB61","v":1908.38985143169},{"$f":"Operations!IC61","v":1908.38985143169},{"$f":"Operations!ID61","v":1908.38985143169},{"$f":"Operations!IE61","v":1908.38985143169},{"$f":"Operations!IF61","v":1908.38985143169},{"$f":"Operations!IG61","v":1908.38985143169},{"$f":"Operations!IH61","v":1908.38985143169},{"$f":"Operations!II61","v":1908.38985143169},{"$f":"Operations!IJ61","v":1908.38985143169},{"$f":"Operations!IK61","v":1908.38985143169},{"$f":"Operations!IL61","v":1908.38985143169},{"$f":"Operations!IM61","v":1908.38985143169},{"$f":"Operations!IN61","v":1908.38985143169},{"$f":"Operations!IO61","v":1908.38985143169},{"$f":"Operations!IP61","v":1908.38985143169},{"$f":"Operations!IQ61","v":1908.38985143169},{"$f":"Operations!IR61","v":1908.38985143169},{"$f":"Operations!IS61","v":1908.38985143169},{"$f":"Operations!IT61","v":1908.38985143169},{"$f":"Operations!IU61","v":1908.38985143169},{"$f":"Operations!IV61","v":1908.38985143169},{"$f":"Operations!IW61","v":1908.38985143169},{"$f":"Operations!IX61","v":1908.38985143169},{"$f":"Operations!IY61","v":1908.38985143169},{"$f":"Operations!IZ61","v":1908.38985143169},{"$f":"Operations!JA61","v":1908.38985143169},{"$f":"Operations!JB61","v":1908.38985143169},{"$f":"Operations!JC61","v":1908.38985143169},{"$f":"Operations!JD61","v":1908.38985143169},{"$f":"Operations!JE61","v":1908.38985143169},{"$f":"Operations!JF61","v":1908.38985143169},{"$f":"Operations!JG61","v":1908.38985143169},{"$f":"Operations!JH61","v":1908.38985143169},{"$f":"Operations!JI61","v":1908.38985143169},{"$f":"Operations!JJ61","v":1908.38985143169},{"$f":"Operations!JK61","v":1908.38985143169},{"$f":"Operations!JL61","v":1908.38985143169},{"$f":"Operations!JM61","v":1908.38985143169},{"$f":"Operations!JN61","v":1908.38985143169},{"$f":"Operations!JO61","v":1908.38985143169},{"$f":"Operations!JP61","v":1908.38985143169},{"$f":"Operations!JQ61","v":1908.38985143169},{"$f":"Operations!JR61","v":1908.38985143169},{"$f":"Operations!JS61","v":1908.38985143169},{"$f":"Operations!JT61","v":1908.38985143169},{"$f":"Operations!JU61","v":1908.38985143169},{"$f":"Operations!JV61","v":1908.38985143169},{"$f":"Operations!JW61","v":1908.38985143169},{"$f":"Operations!JX61","v":1908.38985143169},{"$f":"Operations!JY61","v":1908.38985143169},{"$f":"Operations!JZ61","v":1908.38985143169},{"$f":"Operations!KA61","v":1908.38985143169},{"$f":"Operations!KB61","v":1908.38985143169},{"$f":"Operations!KC61","v":1908.38985143169},{"$f":"Operations!KD61","v":1908.38985143169},{"$f":"Operations!KE61","v":1908.38985143169},{"$f":"Operations!KF61","v":1908.38985143169},{"$f":"Operations!KG61","v":1908.38985143169},{"$f":"Operations!KH61","v":1908.38985143169},{"$f":"Operations!KI61","v":1908.38985143169},{"$f":"Operations!KJ61","v":1908.38985143169},{"$f":"Operations!KK61","v":1908.38985143169},{"$f":"Operations!KL61","v":1908.38985143169},{"$f":"Operations!KM61","v":1908.38985143169},{"$f":"Operations!KN61","v":1908.38985143169},{"$f":"Operations!KO61","v":1908.38985143169},{"$f":"Operations!KP61","v":1908.38985143169},{"$f":"Operations!KQ61","v":1908.38985143169},{"$f":"Operations!KR61","v":1908.38985143169},{"$f":"Operations!KS61","v":1908.38985143169},{"$f":"Operations!KT61","v":1908.38985143169}]
[null,null,"Add: IDC ",null,null,null,null,{"$f":"G113+H67","v":0},{"$f":"H113+I67","v":0},0.87576572229170124,3.1420744758056864,5.8768335401756406,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,{"$f":"BT113+BU67","v":9.1527786606073924},9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,{"$f":"EF113+EG67","v":9.1527786606073924},9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,{"$f":"GR113+GS67","v":9.1527786606073924},9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,{"$f":"JD113+JE67","v":9.1527786606073924},9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924,9.1527786606073924]
[null,null,"Total Gross Plant",null,null,null,null,{"$f":"SUM(H112:H113)","v":370.22763117774787},{"$f":"SUM(I112:I113)","v":925.56907794436961},1481.7862904332831,1669.166414775671,1885.6408372003903,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"SUM(BU112:BU113)","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"SUM(EG112:EG113)","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"SUM(GS112:GS113)","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"SUM(JE112:JE113)","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973]
[]
[null,null,"Depreciation Applied in P&L",null,null,null,null,{"$f":"H105","v":0},{"$f":"I105","v":0},0,0,0,0,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,26.231983179661484,0,0,{"$f":"BU105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,null,{"$f":"G117+H116","v":0},{"$f":"H117+I116","v":0},0,0,0,0,32.061312775143215,64.122625550286429,96.183938325429637,128.24525110057286,160.30656387571608,192.3678766508593,224.42918942600252,256.49050220114572,288.55181497628894,320.61312775143216,352.67444052657538,384.7357533017186,416.79706607686182,448.85837885200505,480.91969162714827,512.98100440229143,545.0423171774346,577.10362995257776,609.16494272772093,641.22625550286409,673.28756827800726,705.34888105315042,737.41019382829359,769.47150660343675,801.53281937857992,833.59413215372308,865.65544492886625,897.71675770400941,929.77807047915257,961.83938325429574,993.9006960294389,1025.9620088045822,1058.0233215797255,1090.0846343548687,1122.145947130012,1154.2072599051553,1186.2685726802986,1218.3298854554419,1250.3911982305851,1282.4525110057284,1314.5138237808717,1346.575136556015,1378.6364493311582,1410.6977621063015,1442.7590748814448,1474.8203876565881,1506.8817004317314,1538.9430132068746,1571.0043259820179,1603.0656387571612,1635.1269515323045,1667.1882643074478,1699.249577082591,1731.3108898577343,1763.3722026328776,1795.4335154080209,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"BT117+BU116","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"EF117+EG116","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"GR117+GS116","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"JD117+JE116","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824]
[]
[]
["Tax Calculation -- Minimum Alternative Tax and Taxes Paid"]
[]
[null,null,"Profit Before Tax",null,null,null,null,{"$f":"H100","v":0},{"$f":"I100","v":0},0,0,0,0,51.160561993399966,51.989910984008056,52.102421241664779,50.532334694446568,52.952974925822097,53.966662635238315,54.183018449698324,52.804844624900909,55.269024541288111,56.298112885276815,56.513922696410198,55.916453292205013,57.611902670600102,58.656699661852755,58.871952549592969,57.42825680064977,59.982145884035042,61.04296569549691,61.257650521376092,59.780207737838197,62.380301483275339,63.45746457135062,63.671569974131565,62.159705215307063,64.806927716037137,65.900760946258089,66.11427533747883,65.447470150957514,67.262593994990823,68.373430770200372,68.586342329629687,67.003554532924696,69.74788112106026,70.876061512158174,71.088358183160238,69.469041510905342,72.26338151118776,73.409252390491815,73.62092187529808,71.964345749982229,74.809699430654504,75.973614607928795,76.184644362815376,75.442787895676332,77.387451230047219,78.569771591251168,78.780148821619633,77.046803319217062,79.997265586964488,81.198359235776678,81.408070891136688,79.635185359070221,82.639783752556795,83.860026154729383,84.069058923580755,82.255842561257126,85.312033862279876,86.531865318932631,86.720262949597753,{"$f":"BU100","v":85.877225888721441},87.942164259476328,89.181918079125268,89.369609396266796,87.279547015290532,90.209481191181766,91.245842514242682,91.209100084746069,89.026330699253478,92.01486355866254,93.071952108184689,93.034474830098148,90.808050056895695,93.856353573492953,94.934583894005527,94.89635707035724,93.741672165644857,95.734673388619939,96.834468315542779,96.795476955421535,94.479104621381694,97.650559600049476,98.77235042551078,98.732579238187114,96.369879457466482,99.604763535707633,100.74899017767815,100.708423566608,98.298469790272975,101.59805155007894,102.76516272488885,102.72378478159732,101.47391670607009,103.63120532473765,104.82165872304377,104.7794532208864,102.27213731198744,105.70502217488956,106.91928464116181,106.87623502896128,104.31877280188432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Book Depreciation",null,null,null,null,{"$f":"H105","v":0},{"$f":"I105","v":0},0,0,0,0,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,26.231983179661484,0,0,{"$f":"BU105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT for MAT",null,null,null,null,{"$f":"H122-H123","v":0},{"$f":"I122-I123","v":0},0,0,0,0,19.099249218256752,19.928598208864841,20.041108466521564,18.471021919303354,20.891662150678883,21.9053498600951,22.121705674555109,20.743531849757694,23.207711766144897,24.236800110133601,24.452609921266983,23.855140517061798,25.550589895456888,26.595386886709541,26.810639774449754,25.366944025506555,27.920833108891827,28.981652920353696,29.196337746232878,27.718894962694982,30.318988708132125,31.396151796207405,31.61025719898835,30.098392440163849,32.745614940893923,33.839448171114874,34.052962562335615,33.3861573758143,35.201281219847608,36.312117995057157,36.525029554486473,34.942241757781481,37.686568345917046,38.814748737014959,39.027045408017024,37.407728735762127,40.202068736044545,41.347939615348601,41.559609100154866,39.903032974839014,42.74838665551129,43.91230183278558,44.123331587672162,43.381475120533118,45.326138454904005,46.508458816107954,46.718836046476419,44.985490544073848,47.935952811821274,49.137046460633464,49.346758115993474,47.573872583927006,50.578470977413581,51.798713379586168,52.007746148437541,50.194529786113911,59.080050682618392,86.531865318932631,86.720262949597753,{"$f":"BU122-BU123","v":85.877225888721441},87.942164259476328,89.181918079125268,89.369609396266796,87.279547015290532,90.209481191181766,91.245842514242682,91.209100084746069,89.026330699253478,92.01486355866254,93.071952108184689,93.034474830098148,90.808050056895695,93.856353573492953,94.934583894005527,94.89635707035724,93.741672165644857,95.734673388619939,96.834468315542779,96.795476955421535,94.479104621381694,97.650559600049476,98.77235042551078,98.732579238187114,96.369879457466482,99.604763535707633,100.74899017767815,100.708423566608,98.298469790272975,101.59805155007894,102.76516272488885,102.72378478159732,101.47391670607009,103.63120532473765,104.82165872304377,104.7794532208864,102.27213731198744,105.70502217488956,106.91928464116181,106.87623502896128,104.31877280188432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG122-EG123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS122-GS123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE122-JE123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MAT Tax Rate",null,null,{"$f":"Assumptions!F78","v":0.20007750000000002},null,{"$f":"$F$125","v":0.20007750000000002},{"$f":"$F$125","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$125","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$125","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$125","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,{"$f":"$F$125","v":0.20007750000000002},0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002,0.20007750000000002]
[null,null,null,"Minimum Alternative Taxes",null,null,null,{"$f":"H124*H125","v":0},0,0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,9.3052961687798401,9.3473879190888862,9.0005844843319363,9.5909055987071721,9.8312174132273924,9.8731759969526856,9.5184614919106565,10.119614026983466,10.363757076204152,10.405579830014013,10.042796033281206,11.820588840451583,17.313079283348745,{"$f":"BT124*BT125","v":17.350773410298146},17.182100662750667,17.595248369625377,17.843295214476189,17.880848023981571,17.462673567951793,18.048887473028671,18.256240055643392,18.248888722205784,17.81216568047989,18.410103863658307,18.621603497925324,18.614105137818964,18.168647635258552,18.778544582100537,18.994274209052893,18.986625881744402,18.755599412721811,19.154354114911609,19.374398334403011,19.366597040548353,18.903143054884499,19.537679838378899,19.762124942260137,19.754167622528385,19.281444557151254,19.928672076315546,20.157606082274402,20.149489616148013,19.667312089463344,20.327484159010922,20.560996845088951,20.552718049640038,20.30264756975874,20.734272483360201,20.97245542315979,20.964011051801901,20.462353553039168,21.14919657419647,21.392143172792053,21.383529914007003,20.871839265269013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF124*EF125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR124*GR125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD124*JD125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Depreciation",null,null,null,null,{"$f":"H109","v":0},{"$f":"I109","v":0},0,0,0,0,455.41637464692059,455.41637464692059,455.41637464692059,455.41637464692059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable Income for Normal Taxes",null,null,null,null,{"$f":"H122-H128","v":0},{"$f":"I122-I128","v":0},0,0,0,0,-404.25581265352059,-403.42646366291251,-403.3139534052558,-404.88403995247404,52.952974925822097,53.966662635238315,54.183018449698324,52.804844624900909,55.269024541288111,56.298112885276815,56.513922696410198,55.916453292205013,57.611902670600102,58.656699661852755,58.871952549592969,57.42825680064977,59.982145884035042,61.04296569549691,61.257650521376092,59.780207737838197,62.380301483275339,63.45746457135062,63.671569974131565,62.159705215307063,64.806927716037137,65.900760946258089,66.11427533747883,65.447470150957514,67.262593994990823,68.373430770200372,68.586342329629687,67.003554532924696,69.74788112106026,70.876061512158174,71.088358183160238,69.469041510905342,72.26338151118776,73.409252390491815,73.62092187529808,71.964345749982229,74.809699430654504,75.973614607928795,76.184644362815376,75.442787895676332,77.387451230047219,78.569771591251168,78.780148821619633,77.046803319217062,79.997265586964488,81.198359235776678,81.408070891136688,79.635185359070221,82.639783752556795,83.860026154729383,84.069058923580755,82.255842561257126,85.312033862279876,86.531865318932631,86.720262949597753,{"$f":"BU122-BU128","v":85.877225888721441},87.942164259476328,89.181918079125268,89.369609396266796,87.279547015290532,90.209481191181766,91.245842514242682,91.209100084746069,89.026330699253478,92.01486355866254,93.071952108184689,93.034474830098148,90.808050056895695,93.856353573492953,94.934583894005527,94.89635707035724,93.741672165644857,95.734673388619939,96.834468315542779,96.795476955421535,94.479104621381694,97.650559600049476,98.77235042551078,98.732579238187114,96.369879457466482,99.604763535707633,100.74899017767815,100.708423566608,98.298469790272975,101.59805155007894,102.76516272488885,102.72378478159732,101.47391670607009,103.63120532473765,104.82165872304377,104.7794532208864,102.27213731198744,105.70502217488956,106.91928464116181,106.87623502896128,104.31877280188432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG122-EG128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS122-GS128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE122-JE128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Operating Loss Carryforward "]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G135","v":0},{"$f":"H135","v":0},0,0,0,0,0,404.25581265352059,807.6822763164331,1210.9962297216889,1615.8802696741629,1562.927294748341,1508.9606321131027,1454.7776136634045,1401.9727690385037,1346.7037444972154,1290.4056316119386,1233.8917089155284,1177.9752556233234,1120.3633529527233,1061.7066532908705,1002.8347007412775,945.4064439406277,885.42429805659265,824.3813323610957,763.12368183971967,703.3434741018815,640.96317261860611,577.50570804725544,513.83413807312388,451.67443285781684,386.8675051417797,320.96674419552164,254.85246885804281,189.4049987070853,122.14240471209447,53.768973941894103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Incresase from Tax Loss",null,null,null,{"$f":"MAX(-H129,0)","v":0},{"$f":"MAX(-I129,0)","v":0},0,0,0,0,404.25581265352059,403.42646366291251,403.3139534052558,404.88403995247404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BU129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EG129,0)","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,{"$f":"MAX(-GS129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JE129,0)","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]
[null,null,null,"Reduction from Use of NOL",null,null,null,{"$f":"MIN(MAX(H129,0),H132)","v":0},{"$f":"MIN(MAX(I129,0),I132)","v":0},0,0,0,0,0,0,0,0,52.952974925822097,53.966662635238315,54.183018449698324,52.804844624900909,55.269024541288111,56.298112885276815,56.513922696410198,55.916453292205013,57.611902670600102,58.656699661852755,58.871952549592969,57.42825680064977,59.982145884035042,61.04296569549691,61.257650521376092,59.780207737838197,62.380301483275339,63.45746457135062,63.671569974131565,62.159705215307063,64.806927716037137,65.900760946258089,66.11427533747883,65.447470150957514,67.262593994990823,68.373430770200372,53.768973941894103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BU129,0),BU132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EG129,0),EG132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GS129,0),GS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JE129,0),JE132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H132+H133-H134","v":0},{"$f":"I132+I133-I134","v":0},0,0,0,0,404.25581265352059,807.6822763164331,1210.9962297216889,1615.8802696741629,1562.927294748341,1508.9606321131027,1454.7776136634045,1401.9727690385037,1346.7037444972154,1290.4056316119386,1233.8917089155284,1177.9752556233234,1120.3633529527233,1061.7066532908705,1002.8347007412775,945.4064439406277,885.42429805659265,824.3813323610957,763.12368183971967,703.3434741018815,640.96317261860611,577.50570804725544,513.83413807312388,451.67443285781684,386.8675051417797,320.96674419552164,254.85246885804281,189.4049987070853,122.14240471209447,53.768973941894103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU132+BU133-BU134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG132+EG133-EG134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS132+GS133-GS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE132+JE133-JE134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable Income Adjsted for Tax Loss",null,null,null,null,null,{"$f":"H129+H133-H134","v":0},{"$f":"I129+I133-I134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.817368387735584,67.003554532924696,69.74788112106026,70.876061512158174,71.088358183160238,69.469041510905342,72.26338151118776,73.409252390491815,73.62092187529808,71.964345749982229,74.809699430654504,75.973614607928795,76.184644362815376,75.442787895676332,77.387451230047219,78.569771591251168,78.780148821619633,77.046803319217062,79.997265586964488,81.198359235776678,81.408070891136688,79.635185359070221,82.639783752556795,83.860026154729383,84.069058923580755,82.255842561257126,85.312033862279876,86.531865318932631,86.720262949597753,{"$f":"BU129+BU133-BU134","v":85.877225888721441},87.942164259476328,89.181918079125268,89.369609396266796,87.279547015290532,90.209481191181766,91.245842514242682,91.209100084746069,89.026330699253478,92.01486355866254,93.071952108184689,93.034474830098148,90.808050056895695,93.856353573492953,94.934583894005527,94.89635707035724,93.741672165644857,95.734673388619939,96.834468315542779,96.795476955421535,94.479104621381694,97.650559600049476,98.77235042551078,98.732579238187114,96.369879457466482,99.604763535707633,100.74899017767815,100.708423566608,98.298469790272975,101.59805155007894,102.76516272488885,102.72378478159732,101.47391670607009,103.63120532473765,104.82165872304377,104.7794532208864,102.27213731198744,105.70502217488956,106.91928464116181,106.87623502896128,104.31877280188432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG129+EG133-EG134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS129+GS133-GS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE129+JE133-JE134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate for Normal Income",null,null,null,{"$f":"Assumptions!E78","v":0.33990000000000004},null,{"$f":"$F$138","v":0.33990000000000004},{"$f":"$F$138","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$138","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$138","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$138","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,{"$f":"$F$138","v":0.33990000000000004},0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004,0.33990000000000004]
[null,"Taxes on Normal Income Before Adjustment",null,null,null,null,null,{"$f":"H137*H138","v":0},{"$f":"I137*I138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0364235149913252,22.774508185741105,23.707304793048383,24.090773307982566,24.162932946456166,23.612527209556728,24.562323375652721,24.951804887528169,25.023751345413821,24.460681120418961,25.427816836479469,25.823431605235001,25.895160618920951,25.64300360574039,26.303994673093051,26.705865363866273,26.777372584468516,26.18820844820188,27.191070573009231,27.599322304240495,27.670603295897362,27.06799950354797,28.089262497494058,28.50402288999252,28.575073128125101,27.958760886571302,28.997560309788934,29.412181021905205,29.476217376568279,{"$f":"BU137*BU138","v":29.189669079576422},29.891541631796006,30.312933955094682,30.376730233791086,29.666318030497255,30.662202656882684,31.014461870591091,31.001973118805193,30.26004980467626,31.275852123589402,31.635156521571979,31.622417994750364,30.865656214338848,31.901774579630256,32.268265065572486,32.255271768214428,31.862794369102691,32.540215484791922,32.914035780452991,32.900782617147783,32.113447660807644,33.19142520805682,33.57272190963112,33.559203683059806,32.756122027592859,33.855659125787028,34.244581761392809,34.230793170290063,33.411649881713785,34.533177721871837,34.929878810189727,34.915814447264928,34.490984288393228,35.224246689878328,35.628881799962578,35.61453614977929,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343943,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG137*EG138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS137*GS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE137*JE138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Period of Operation",null,null,null,null,{"$f":"G141+H8","v":0},{"$f":"H141+I8","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"BT141+BU8","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"EF141+EG8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"GR141+GS8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"JD141+JE8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"Year of Operation",null,null,null,null,{"$f":"ROUNDUP(H141/3,0)","v":0},0,0,0,0,0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,{"$f":"ROUNDUP(BT141/3,0)","v":20},20,21,21,21,22,22,22,23,23,23,24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(EF141/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(GR141/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,{"$f":"ROUNDUP(JD141/3,0)","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34]
[null,null,"80 IA use switch",null,null,{"$f":"Assumptions!E80","v":10},{"$f":"Assumptions!F80","v":15},{"$f":"AND(H142>=$F$143,H142<=$G$143)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT142>=$F$143,BT142<=$G$143)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF142>=$F$143,EF142<=$G$143)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR142>=$F$143,GR142<=$G$143)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD142>=$F$143,JD142<=$G$143)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Corporate tax after considering 80 IA",null,null,null,null,{"$f":"NOT(H143)*H139","v":0},{"$f":"NOT(I143)*I139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.705865363866273,26.777372584468516,26.18820844820188,27.191070573009231,27.599322304240495,27.670603295897362,27.06799950354797,28.089262497494058,28.50402288999252,28.575073128125101,27.958760886571302,28.997560309788934,29.412181021905205,{"$f":"NOT(BT143)*BT139","v":29.476217376568279},29.189669079576422,29.891541631796006,30.312933955094682,30.376730233791086,29.666318030497255,30.662202656882684,31.014461870591091,31.001973118805193,30.26004980467626,31.275852123589402,31.635156521571979,31.622417994750364,30.865656214338848,31.901774579630256,32.268265065572486,32.255271768214428,31.862794369102691,32.540215484791922,32.914035780452991,32.900782617147783,32.113447660807644,33.19142520805682,33.57272190963112,33.559203683059806,32.756122027592859,33.855659125787028,34.244581761392809,34.230793170290063,33.411649881713785,34.533177721871837,34.929878810189727,34.915814447264928,34.490984288393228,35.224246689878328,35.628881799962578,35.61453614977929,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343943,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(EF143)*EF139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(GR143)*GR139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NOT(JD143)*JD139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Payable without MAT Credit (MAX)",null,null,null,null,{"$f":"MAX(H144,H126)","v":0},{"$f":"MAX(I144,I126)","v":0},0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,26.705865363866273,26.777372584468516,26.18820844820188,27.191070573009231,27.599322304240495,27.670603295897362,27.06799950354797,28.089262497494058,28.50402288999252,28.575073128125101,27.958760886571302,28.997560309788934,29.412181021905205,29.476217376568279,{"$f":"MAX(BU144,BU126)","v":29.189669079576422},29.891541631796006,30.312933955094682,30.376730233791086,29.666318030497255,30.662202656882684,31.014461870591091,31.001973118805193,30.26004980467626,31.275852123589402,31.635156521571979,31.622417994750364,30.865656214338848,31.901774579630256,32.268265065572486,32.255271768214428,31.862794369102691,32.540215484791922,32.914035780452991,32.900782617147783,32.113447660807644,33.19142520805682,33.57272190963112,33.559203683059806,32.756122027592859,33.855659125787028,34.244581761392809,34.230793170290063,33.411649881713785,34.533177721871837,34.929878810189727,34.915814447264928,34.490984288393228,35.224246689878328,35.628881799962578,35.61453614977929,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343943,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EG144,EG126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GS144,GS126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JE144,JE126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MAT Credit for Period",null,null,null,null,{"$f":"MAX(H126-H144,0)","v":0},{"$f":"MAX(I126-I144,0)","v":0},0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BU126-BU144,0)","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,{"$f":"MAX(EG126-EG144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GS126-GS144,0)","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,{"$f":"MAX(JE126-JE144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normal Tax Above MAT",null,null,null,null,{"$f":"MAX(H139-H126,0)","v":0},{"$f":"MAX(I139-I126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.783351810448579,16.167070414818163,16.324815417552454,16.354499268833639,16.128082363427279,16.518793968116768,16.67901249913826,16.708608655677587,16.476982040395608,16.874826505411406,17.037568035285844,17.067074743188471,16.963346517311926,17.235254206381995,17.400569195086433,17.429984665379628,17.187623963869946,17.600164974302061,17.768104891013103,17.797427298944676,17.549538011637313,17.969648470510592,18.140265813788368,18.169493298111089,17.915964853290095,17.176971469337353,12.09910173855646,12.125443966270133,{"$f":"MAX(BU139-BU126,0)","v":12.007568416825755},12.296293262170629,12.469638740618493,12.495882209809515,12.203644462545462,12.613315183854013,12.758221814947699,12.753084396599409,12.447884124196371,12.865748259931095,13.013553023646654,13.008312856931401,12.697008579080297,13.12322999752972,13.273990856519593,13.268645886470026,13.10719495638088,13.385861369880313,13.53963744604998,13.53418557659943,13.210304605923145,13.653745369677921,13.810596967370984,13.805036060531421,13.474677470441605,13.926987049471482,14.086975679118407,14.08130355414205,13.744337792250441,14.205693562860915,14.368881965100776,14.36309639762489,14.188336718634488,14.489974206518127,14.656426376802788,14.65052509797739,14.299945919305362,14.779940463048494,14.949721676738847,14.94370237233694,14.586111610091468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EG139-EG126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GS139-GS126,0)","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,{"$f":"MAX(JE139-JE126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,{"$f":"H146>H126","v":false},{"$f":"I146>I126","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BU146>BU126","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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG146>EG126","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS146>GS126","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,{"$f":"JE146>JE126","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G155","v":0},0,0,0,0,0,0,3.8213300354657656,7.8085941435999207,11.818369022810389,15.514004910869806,19.693956444822263,24.076724081455438,28.502779648556238,32.653093642226132,37.296434593116985,42.145672967152237,47.038090028674532,51.810966905476967,56.923065055285242,62.244203575110873,67.608409354583344,72.683764097846634,78.270094584190943,84.06867124636301,89.910201511784919,95.45612871868353,101.52227618193484,107.80393974294053,114.12844097767112,120.150452091118,126.7021128644547,133.47262505591095,140.28585667297665,146.96567557533615,154.00865991860022,161.27389770675626,168.58173430744404,175.57289068273656,183.11312506096678,190.8790829513969,198.68751662901943,206.17196147514886,214.2154908826848,222.48828327107472,230.80342596081096,238.7871250408343,247.34011537190236,256.12597894185149,264.95406481758397,273.63372190601245,282.70246237272352,265.30189317763711,247.87190851225748,230.68428454838752,213.08411957408546,195.31601468307235,177.51858738412767,159.96904937249036,141.99940090197975,123.85913508819138,105.68964179008029,87.773676936790196,70.596705467452836,{"$f":"BS155","v":58.497603728896379},46.372159762626247,34.364591345800491,22.068298083629863,9.59865934301137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: MAT Credit",null,null,null,null,{"$f":"H148","v":0},0,0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: MAT Credit Used",null,null,null,null,{"$f":"MIN(H152,MAX(H144-H126,0))","v":0},{"$f":"MIN(I152,MAX(I144-I126,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.400569195086433,17.429984665379628,17.187623963869946,17.600164974302061,17.768104891013103,17.797427298944676,17.549538011637313,17.969648470510592,18.140265813788368,18.169493298111089,17.915964853290095,17.176971469337353,12.09910173855646,12.125443966270133,{"$f":"MIN(BU152,MAX(BU144-BU126,0))","v":12.007568416825755},12.296293262170629,12.469638740618493,9.59865934301137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EG152,MAX(EG144-EG126,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GS152,MAX(GS144-GS126,0))","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,{"$f":"MIN(JE152,MAX(JE144-JE126,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H152+H153-H154","v":0},0,0,0,0,0,3.8213300354657656,7.8085941435999207,11.818369022810389,15.514004910869806,19.693956444822263,24.076724081455438,28.502779648556238,32.653093642226132,37.296434593116985,42.145672967152237,47.038090028674532,51.810966905476967,56.923065055285242,62.244203575110873,67.608409354583344,72.683764097846634,78.270094584190943,84.06867124636301,89.910201511784919,95.45612871868353,101.52227618193484,107.80393974294053,114.12844097767112,120.150452091118,126.7021128644547,133.47262505591095,140.28585667297665,146.96567557533615,154.00865991860022,161.27389770675626,168.58173430744404,175.57289068273656,183.11312506096678,190.8790829513969,198.68751662901943,206.17196147514886,214.2154908826848,222.48828327107472,230.80342596081096,238.7871250408343,247.34011537190236,256.12597894185149,264.95406481758397,273.63372190601245,282.70246237272352,265.30189317763711,247.87190851225748,230.68428454838752,213.08411957408546,195.31601468307235,177.51858738412767,159.96904937249036,141.99940090197975,123.85913508819138,105.68964179008029,87.773676936790196,70.596705467452836,58.497603728896379,{"$f":"BT152+BT153-BT154","v":46.372159762626247},34.364591345800491,22.068298083629863,9.59865934301137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF152+EF153-EF154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR152+GR153-GR154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD152+JD153-JD154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Taxes after MAT Credit",null,null,null,null,{"$f":"H146-H154","v":0},0,0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,9.3052961687798401,9.347387919088888,9.0005844843319345,9.5909055987071703,9.8312174132273924,9.8731759969526856,9.5184614919106565,10.119614026983466,10.363757076204152,10.405579830014013,10.042796033281206,11.820588840451581,17.313079283348745,{"$f":"BT146-BT154","v":17.350773410298146},17.182100662750667,17.595248369625377,17.843295214476189,20.778070890779716,29.666318030497255,30.662202656882684,31.014461870591091,31.001973118805193,30.26004980467626,31.275852123589402,31.635156521571979,31.622417994750364,30.865656214338848,31.901774579630256,32.268265065572486,32.255271768214428,31.862794369102691,32.540215484791922,32.914035780452991,32.900782617147783,32.113447660807644,33.19142520805682,33.57272190963112,33.559203683059806,32.756122027592859,33.855659125787028,34.244581761392809,34.230793170290063,33.411649881713785,34.533177721871837,34.929878810189727,34.915814447264928,34.490984288393228,35.224246689878328,35.628881799962578,35.61453614977929,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343943,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF146-EF154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR146-GR154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD146-JD154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Less: Book Depreciation",null,null,null,null,{"$f":"H116","v":0},{"$f":"I116","v":0},0,0,0,0,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,32.061312775143215,26.231983179661484,0,0,{"$f":"BU116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Income",null,null,null,null,{"$f":"H100-H157-H159","v":0},{"$f":"I100-I157-I159","v":0},0,0,0,0,15.277919182790988,15.941334100730685,16.031333587311096,14.775386031243933,16.711710616726428,17.522582223461924,17.695650107454306,16.593217856087797,18.564370815254044,19.387561736098341,19.560192859744689,19.082263640259363,20.438491745648612,21.27424836688391,21.446433994977284,20.291589282243265,22.334502622547525,23.183076258181629,23.354807480810969,22.172967755796378,24.25284124488082,25.114488235201719,25.28575596425776,24.076381326716962,26.193954167557216,27.06893597965864,27.239730945269912,26.706338473454814,28.158296876583549,29.046880206901108,29.217192953798708,27.951085382488955,30.146333967686829,31.048790846584851,31.2186117303945,29.923283889632678,32.158539328508589,33.075147226958684,33.244466410418632,31.919333894815658,34.19539632444323,35.126438262836423,35.295245711939678,34.701818032104647,36.257397988192942,37.203162647328107,37.371448127387531,35.98490605974191,38.345047213114107,39.305829047406071,39.473582119040792,38.05541109201635,40.458856950430111,41.434956303382016,41.602166318423521,40.151733752832705,47.259461842166814,69.218786035583889,69.369489539299607,{"$f":"BU100-BU157-BU159","v":68.69512522597077},70.346915889850948,71.338622864649082,68.59153850548708,57.613228984793281,59.547278534299082,60.23138064365159,60.207126965940873,58.766280894577221,60.739011435073138,61.43679558661271,61.412056835347784,59.942393842556847,61.954578993862697,62.666318828433042,62.641085302142812,61.87887779654217,63.194457903828017,63.920432535089788,63.894694338273752,62.36565696057405,64.459134391992649,65.199628515879652,65.173375555127308,63.613757429873623,65.749104409920605,66.504408416285344,66.477630396317949,64.88681990855919,67.064873828207098,67.835283914699119,67.807970334332396,66.982932417676864,68.406958634859322,69.192776923081198,69.164917071107112,67.509837839642898,69.775885137644593,70.577419791630916,70.549002742617333,68.86082192652384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG100-EG157-EG159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS100-GS157-GS159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE100-JE157-JE159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Waterfall"]
[null,"EBITDA",null,null,null,null,null,{"$f":"H97","v":0},{"$f":"I97","v":0},0,0,0,0,64.583360404046047,65.358236145272585,65.351413950267542,63.781327403049332,65.978254327580757,66.76822873015287,66.760871237768782,65.158984106127264,67.399450715670369,68.204825752814969,68.196922257104248,67.375739546054959,68.847475617605951,69.668559302014501,69.660098882910617,67.992689827123314,70.322865603664482,71.159972108282247,71.150943627317332,69.449787536935332,71.826167975528378,72.679617756759555,72.670009852696396,70.934431787027791,73.357940980913753,74.228060904290615,74.217861988667252,73.327343495301832,74.918754032491037,75.805877500856482,75.795075753441694,73.988574649892598,76.509187931184073,77.413655015437882,77.402238379595843,75.559208400496843,78.129835093935156,79.051992666395108,79.039948844357284,77.159659412197328,79.7812997860255,80.721501656455686,80.708818104498164,79.743248330515016,81.464198358041813,82.422805412401658,82.409469335926019,80.452410526679344,83.17915948758268,84.156539829550766,84.142538178066673,82.145939339156101,84.926824425798571,85.923353521127055,85.908672983134338,83.871743313966604,86.70422130814525,87.700339457953902,87.66502378177492,{"$f":"BU97","v":86.598273414054518},88.439498477965302,89.455538990770137,89.419517001067561,87.279547015290518,90.209481191181752,91.245842514242668,91.209100084746055,89.026330699253464,92.014863558662526,93.071952108184675,93.034474830098134,90.808050056895681,93.856353573492939,94.934583894005513,94.896357070357226,93.741672165644843,95.734673388619925,96.834468315542765,96.79547695542152,94.47910462138168,97.650559600049462,98.772350425510766,98.7325792381871,96.369879457466467,99.604763535707619,100.74899017767814,100.70842356660799,98.298469790272961,101.59805155007892,102.76516272488884,102.7237847815973,101.47391670607007,103.63120532473764,104.82165872304375,104.77945322088638,102.27213731198742,105.70502217488955,106.91928464116179,106.87623502896126,104.31877280188431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes Paid",null,null,null,null,null,{"$f":"H157","v":0},{"$f":"I157","v":0},0,0,0,0,3.8213300354657656,3.9872641081341555,4.0097748792104682,3.6956358880594173,4.1799515339524547,4.3827676366331776,4.4260555671007999,4.1503139936698954,4.6433409508908561,4.8492383740352558,4.8924170615222957,4.7728768768024326,5.1120981498082756,5.3211385198256282,5.3642057794724716,5.0753547432632882,5.5863304863443055,5.7985766621720671,5.841530265421909,5.5459272068986056,6.0661474632513057,6.2816635610056881,6.324501234730592,6.022011113446883,6.551660773336704,6.7705121914562367,6.8132316170657043,6.6798189023594858,7.0429843432640604,7.2652377881560488,7.307836600687768,6.9911563752925252,7.5402343782302186,7.7659578904301112,7.8084336776225269,7.4844448461294482,8.0435294075359529,8.2727923883899113,8.3151426897362359,7.9836990800233538,8.5529903310680613,8.7858635699491572,8.8280858757324783,8.6796570884284652,9.0687404667110574,9.3052961687798401,9.347387919088888,9.0005844843319345,9.5909055987071703,9.8312174132273924,9.8731759969526856,9.5184614919106565,10.119614026983466,10.363757076204152,10.405579830014013,10.042796033281206,11.820588840451581,17.313079283348745,17.350773410298146,{"$f":"BU157","v":17.182100662750667},17.595248369625377,17.843295214476189,20.778070890779716,29.666318030497255,30.662202656882684,31.014461870591091,31.001973118805193,30.26004980467626,31.275852123589402,31.635156521571979,31.622417994750364,30.865656214338848,31.901774579630256,32.268265065572486,32.255271768214428,31.862794369102691,32.540215484791922,32.914035780452991,32.900782617147783,32.113447660807644,33.19142520805682,33.57272190963112,33.559203683059806,32.756122027592859,33.855659125787028,34.244581761392809,34.230793170290063,33.411649881713785,34.533177721871837,34.929878810189727,34.915814447264928,34.490984288393228,35.224246689878328,35.628881799962578,35.61453614977929,34.76229947234453,35.929137037244963,36.3418648495309,36.327232286343943,35.457950875360481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,null,null,null,{"$f":"H99","v":0},{"$f":"I99","v":0},0,0,0,0,0,5.4473249381552728E-2,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,0.17380570204331869,{"$f":"BU99","v":0.17380570204331869},0.17380570204331869,0.17380570204331869,0.17380570204331869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Working Captial Change",null,null,null,null,null,{"$f":"Operations!H91","v":0},{"$f":"Operations!I91","v":0},{"$f":"Operations!J91","v":0},{"$f":"Operations!K91","v":0},{"$f":"Operations!L91","v":0},{"$f":"Operations!M91","v":0},{"$f":"Operations!N91","v":25.549932205313109},{"$f":"Operations!O91","v":0.26966581116751343},{"$f":"Operations!P91","v":9.1892716736943214E-3},{"$f":"Operations!Q91","v":-0.51180896259978681},{"$f":"Operations!R91","v":0.74395252386484145},{"$f":"Operations!S91","v":0.27505912739086469},{"$f":"Operations!T91","v":9.3730571071652946E-3},{"$f":"Operations!U91","v":-0.52204514185177686},{"$f":"Operations!V91","v":0.75883157434213544},{"$f":"Operations!W91","v":0.28056030993867509},{"$f":"Operations!X91","v":9.5605182493123664E-3},{"$f":"Operations!Y91","v":-0.26143903912080901},{"$f":"Operations!Z91","v":0.50296120026097313},{"$f":"Operations!AA91","v":0.28617151613745406},{"$f":"Operations!AB91","v":9.7517286142938531E-3},{"$f":"Operations!AC91","v":-0.54313576558258703},{"$f":"Operations!AD91","v":0.7894883699455626},{"$f":"Operations!AE91","v":0.29189494646019654},{"$f":"Operations!AF91","v":9.946763186583496E-3},{"$f":"Operations!AG91","v":-0.55399848089423998},{"$f":"Operations!AH91","v":0.80527813734447662},{"$f":"Operations!AI91","v":0.29773284538940104},{"$f":"Operations!AJ91","v":1.0145698450312324E-2},{"$f":"Operations!AK91","v":-0.56507845051212513},{"$f":"Operations!AL91","v":0.82138370009136352},{"$f":"Operations!AM91","v":0.30368750229719765},{"$f":"Operations!AN91","v":1.0348612419317504E-2},{"$f":"Operations!AO91","v":-0.28299002382386718},{"$f":"Operations!AP91","v":0.5444213783946843},{"$f":"Operations!AQ91","v":0.30976125234313656},{"$f":"Operations!AR91","v":1.0555584667702789E-2},{"$f":"Operations!AS91","v":-0.5879076199128157},{"$f":"Operations!AT91","v":0.8545676015750594},{"$f":"Operations!AU91","v":0.31595647738999943},{"$f":"Operations!AV91","v":1.0766696361059758E-2},{"$f":"Operations!AW91","v":-0.59966577231106655},{"$f":"Operations!AX91","v":0.87165895360654133},{"$f":"Operations!AY91","v":0.32227560693780788},{"$f":"Operations!AZ91","v":1.0982030288278821E-2},{"$f":"Operations!BA91","v":-0.61165908775729605},{"$f":"Operations!BB91","v":0.88909213267868736},{"$f":"Operations!BC91","v":0.32872111907655821},{"$f":"Operations!BD91","v":1.120167089404589E-2},{"$f":"Operations!BE91","v":-0.30631750274611846},{"$f":"Operations!BF91","v":0.58929920856592943},{"$f":"Operations!BG91","v":0.3352955414580876},{"$f":"Operations!BH91","v":1.142570431193235E-2},{"$f":"Operations!BI91","v":-0.63637011490268591},{"$f":"Operations!BJ91","v":0.92501145483889857},{"$f":"Operations!BK91","v":0.34200145228724921},{"$f":"Operations!BL91","v":1.1654218398163607E-2},{"$f":"Operations!BM91","v":-0.64909751720073672},{"$f":"Operations!BN91","v":0.9435116839356823},{"$f":"Operations!BO91","v":0.34884148133298964},{"$f":"Operations!BP91","v":1.1887302766126595E-2},{"$f":"Operations!BQ91","v":-0.66207946754474989},{"$f":"Operations!BR91","v":0.96238191761439396},{"$f":"Operations!BS91","v":0.35581831095965555},{"$f":"Operations!BT91","v":1.2125048821452822E-2},{"$f":"Operations!BU91","v":-0.3315679161432854},{"$f":"Operations!BV91","v":0.63787641521431482},{"$f":"Operations!BW91","v":0.36293467717884909},{"$f":"Operations!BX91","v":1.2367549797879462E-2},{"$f":"Operations!BY91","v":-0.68882747803356636},{"$f":"Operations!BZ91","v":1.0012621470860168},{"$f":"Operations!CA91","v":0.37019337072241854},{"$f":"Operations!CB91","v":1.261490079384231E-2},{"$f":"Operations!CC91","v":-0.70260402759423357},{"$f":"Operations!CD91","v":1.0212873900277302},{"$f":"Operations!CE91","v":0.37759723813687884},{"$f":"Operations!CF91","v":1.2867198809715319E-2},{"$f":"Operations!CG91","v":-0.71665610814611824},{"$f":"Operations!CH91","v":1.041713137828296},{"$f":"Operations!CI91","v":0.3851491828996032},{"$f":"Operations!CJ91","v":1.312454278590991E-2},{"$f":"Operations!CK91","v":-0.35889977565766884},{"$f":"Operations!CL91","v":0.6904579459334812},{"$f":"Operations!CM91","v":0.3928521665576028},{"$f":"Operations!CN91","v":1.3387033641627966E-2},{"$f":"Operations!CO91","v":-0.74560901491523168},{"$f":"Operations!CP91","v":1.0837983485965594},{"$f":"Operations!CQ91","v":0.40070920988875969},{"$f":"Operations!CR91","v":1.3654774314460383E-2},{"$f":"Operations!CS91","v":-0.7605211952135349},{"$f":"Operations!CT91","v":1.1054743155684932},{"$f":"Operations!CU91","v":0.40872339408652891},{"$f":"Operations!CV91","v":1.3927869800745896E-2},{"$f":"Operations!CW91","v":-0.77573161911779209},{"$f":"Operations!CX91","v":1.1275838018798581},{"$f":"Operations!CY91","v":0.41689786196825196},{"$f":"Operations!CZ91","v":1.4206427196768345E-2},{"$f":"Operations!DA91","v":-0.38848465938865218},{"$f":"Operations!DB91","v":0.7473738858059491},{"$f":"Operations!DC91","v":0.42523581920762155},{"$f":"Operations!DD91","v":1.4490555740707123E-2},{"$f":"Operations!DE91","v":-0.80707117653015814},{"$f":"Operations!DF91","v":1.1731381874758},{"$f":"Operations!DG91","v":0.43374053559178094},{"$f":"Operations!DH91","v":1.4780366855511318E-2},{"$f":"Operations!DI91","v":-0.82321260006076358},{"$f":"Operations!DJ91","v":-40.720770982978863},{"$f":"Operations!DK91","v":0},{"$f":"Operations!DL91","v":0},{"$f":"Operations!DM91","v":0},{"$f":"Operations!DN91","v":0},{"$f":"Operations!DO91","v":0},{"$f":"Operations!DP91","v":0},{"$f":"Operations!DQ91","v":0},{"$f":"Operations!DR91","v":0},{"$f":"Operations!DS91","v":0},{"$f":"Operations!DT91","v":0},{"$f":"Operations!DU91","v":0},{"$f":"Operations!DV91","v":0},{"$f":"Operations!DW91","v":0},{"$f":"Operations!DX91","v":0},{"$f":"Operations!DY91","v":0},{"$f":"Operations!DZ91","v":0},{"$f":"Operations!EA91","v":0},{"$f":"Operations!EB91","v":0},{"$f":"Operations!EC91","v":0},{"$f":"Operations!ED91","v":0},{"$f":"Operations!EE91","v":0},{"$f":"Operations!EF91","v":0},{"$f":"Operations!EG91","v":0},{"$f":"Operations!EH91","v":0},{"$f":"Operations!EI91","v":0},{"$f":"Operations!EJ91","v":0},{"$f":"Operations!EK91","v":0},{"$f":"Operations!EL91","v":0},{"$f":"Operations!EM91","v":0},{"$f":"Operations!EN91","v":0},{"$f":"Operations!EO91","v":0},{"$f":"Operations!EP91","v":0},{"$f":"Operations!EQ91","v":0},{"$f":"Operations!ER91","v":0},{"$f":"Operations!ES91","v":0},{"$f":"Operations!ET91","v":0},{"$f":"Operations!EU91","v":0},{"$f":"Operations!EV91","v":0},{"$f":"Operations!EW91","v":0},{"$f":"Operations!EX91","v":0},{"$f":"Operations!EY91","v":0},{"$f":"Operations!EZ91","v":0},{"$f":"Operations!FA91","v":0},{"$f":"Operations!FB91","v":0},{"$f":"Operations!FC91","v":0},{"$f":"Operations!FD91","v":0},{"$f":"Operations!FE91","v":0},{"$f":"Operations!FF91","v":0},{"$f":"Operations!FG91","v":0},{"$f":"Operations!FH91","v":0},{"$f":"Operations!FI91","v":0},{"$f":"Operations!FJ91","v":0},{"$f":"Operations!FK91","v":0},{"$f":"Operations!FL91","v":0},{"$f":"Operations!FM91","v":0},{"$f":"Operations!FN91","v":0},{"$f":"Operations!FO91","v":0},{"$f":"Operations!FP91","v":0},{"$f":"Operations!FQ91","v":0},{"$f":"Operations!FR91","v":0},{"$f":"Operations!FS91","v":0},{"$f":"Operations!FT91","v":0},{"$f":"Operations!FU91","v":0},{"$f":"Operations!FV91","v":0},{"$f":"Operations!FW91","v":0},{"$f":"Operations!FX91","v":0},{"$f":"Operations!FY91","v":0},{"$f":"Operations!FZ91","v":0},{"$f":"Operations!GA91","v":0},{"$f":"Operations!GB91","v":0},{"$f":"Operations!GC91","v":0},{"$f":"Operations!GD91","v":0},{"$f":"Operations!GE91","v":0},{"$f":"Operations!GF91","v":0},{"$f":"Operations!GG91","v":0},{"$f":"Operations!GH91","v":0},{"$f":"Operations!GI91","v":0},{"$f":"Operations!GJ91","v":0},{"$f":"Operations!GK91","v":0},{"$f":"Operations!GL91","v":0},{"$f":"Operations!GM91","v":0},{"$f":"Operations!GN91","v":0},{"$f":"Operations!GO91","v":0},{"$f":"Operations!GP91","v":0},{"$f":"Operations!GQ91","v":0},{"$f":"Operations!GR91","v":0},{"$f":"Operations!GS91","v":0},{"$f":"Operations!GT91","v":0},{"$f":"Operations!GU91","v":0},{"$f":"Operations!GV91","v":0},{"$f":"Operations!GW91","v":0},{"$f":"Operations!GX91","v":0},{"$f":"Operations!GY91","v":0},{"$f":"Operations!GZ91","v":0},{"$f":"Operations!HA91","v":0},{"$f":"Operations!HB91","v":0},{"$f":"Operations!HC91","v":0},{"$f":"Operations!HD91","v":0},{"$f":"Operations!HE91","v":0},{"$f":"Operations!HF91","v":0},{"$f":"Operations!HG91","v":0},{"$f":"Operations!HH91","v":0},{"$f":"Operations!HI91","v":0},{"$f":"Operations!HJ91","v":0},{"$f":"Operations!HK91","v":0},{"$f":"Operations!HL91","v":0},{"$f":"Operations!HM91","v":0},{"$f":"Operations!HN91","v":0},{"$f":"Operations!HO91","v":0},{"$f":"Operations!HP91","v":0},{"$f":"Operations!HQ91","v":0},{"$f":"Operations!HR91","v":0},{"$f":"Operations!HS91","v":0},{"$f":"Operations!HT91","v":0},{"$f":"Operations!HU91","v":0},{"$f":"Operations!HV91","v":0},{"$f":"Operations!HW91","v":0},{"$f":"Operations!HX91","v":0},{"$f":"Operations!HY91","v":0},{"$f":"Operations!HZ91","v":0},{"$f":"Operations!IA91","v":0},{"$f":"Operations!IB91","v":0},{"$f":"Operations!IC91","v":0},{"$f":"Operations!ID91","v":0},{"$f":"Operations!IE91","v":0},{"$f":"Operations!IF91","v":0},{"$f":"Operations!IG91","v":0},{"$f":"Operations!IH91","v":0},{"$f":"Operations!II91","v":0},{"$f":"Operations!IJ91","v":0},{"$f":"Operations!IK91","v":0},{"$f":"Operations!IL91","v":0},{"$f":"Operations!IM91","v":0},{"$f":"Operations!IN91","v":0},{"$f":"Operations!IO91","v":0},{"$f":"Operations!IP91","v":0},{"$f":"Operations!IQ91","v":0},{"$f":"Operations!IR91","v":0},{"$f":"Operations!IS91","v":0},{"$f":"Operations!IT91","v":0},{"$f":"Operations!IU91","v":0},{"$f":"Operations!IV91","v":0},{"$f":"Operations!IW91","v":0},{"$f":"Operations!IX91","v":0},{"$f":"Operations!IY91","v":0},{"$f":"Operations!IZ91","v":0},{"$f":"Operations!JA91","v":0},{"$f":"Operations!JB91","v":0},{"$f":"Operations!JC91","v":0},{"$f":"Operations!JD91","v":0},{"$f":"Operations!JE91","v":0},{"$f":"Operations!JF91","v":0},{"$f":"Operations!JG91","v":0},{"$f":"Operations!JH91","v":0},{"$f":"Operations!JI91","v":0},{"$f":"Operations!JJ91","v":0},{"$f":"Operations!JK91","v":0},{"$f":"Operations!JL91","v":0},{"$f":"Operations!JM91","v":0},{"$f":"Operations!JN91","v":0},{"$f":"Operations!JO91","v":0},{"$f":"Operations!JP91","v":0},{"$f":"Operations!JQ91","v":0},{"$f":"Operations!JR91","v":0},{"$f":"Operations!JS91","v":0},{"$f":"Operations!JT91","v":0},{"$f":"Operations!JU91","v":0},{"$f":"Operations!JV91","v":0},{"$f":"Operations!JW91","v":0},{"$f":"Operations!JX91","v":0},{"$f":"Operations!JY91","v":0},{"$f":"Operations!JZ91","v":0},{"$f":"Operations!KA91","v":0},{"$f":"Operations!KB91","v":0},{"$f":"Operations!KC91","v":0},{"$f":"Operations!KD91","v":0},{"$f":"Operations!KE91","v":0},{"$f":"Operations!KF91","v":0},{"$f":"Operations!KG91","v":0},{"$f":"Operations!KH91","v":0},{"$f":"Operations!KI91","v":0},{"$f":"Operations!KJ91","v":0},{"$f":"Operations!KK91","v":0},{"$f":"Operations!KL91","v":0},{"$f":"Operations!KM91","v":0},{"$f":"Operations!KN91","v":0},{"$f":"Operations!KO91","v":0},{"$f":"Operations!KP91","v":0},{"$f":"Operations!KQ91","v":0},{"$f":"Operations!KR91","v":0},{"$f":"Operations!KS91","v":0},{"$f":"Operations!KT91","v":0}]
[null,null,"CFADS",null,null,null,null,{"$f":"H164-H165+H166-H167","v":0},{"$f":"I164-I165+I166-I167","v":0},0,0,0,0,35.212098163267171,61.155779475352468,61.506255501426693,60.771306179633022,61.228155971806778,62.284207668172144,62.499248315604135,61.704520956352461,62.171083892480695,63.248832770884363,63.468750379375962,63.03810741041665,63.406221969580017,64.235054968094744,64.459947076867181,63.634276551485925,64.120852449417939,65.243306201693315,65.473272300752171,64.631664512974282,65.128548076975918,66.274027052407789,66.509168621558814,65.651304826136368,66.158702209529011,67.327666912580511,67.568087461225545,67.104320318809542,67.505154012875607,68.404684162400628,68.650489270129555,67.759131596556216,68.288191653422118,69.505546349661088,69.756843707655577,68.848235028721788,69.388452434835983,70.630730373110708,70.887629826376099,69.9614251219746,70.513023024322081,71.780722669473292,72.043336259914952,71.543714446875981,71.979964384808142,72.956019404207041,73.224461414568523,72.26200185929342,72.837048136079943,74.157126666079449,74.431513664759152,73.450381066489513,74.037504416922744,75.384560665633245,75.665011552397516,74.664832450273479,74.095056252122603,70.205247565688836,70.475931024698639,{"$f":"BU164-BU165+BU166-BU167","v":69.921546369490457},70.380179395168938,71.42311480115842,68.802884262533297,58.302056462826833,58.546016387213051,59.861187272929158,60.194512065147016,59.468884922171441,59.717724045045394,61.059198348475817,61.399189636538054,60.659049950702951,60.912865856034387,62.281169645533424,62.627960759356888,62.237777572199825,62.503999957894521,63.52758036853217,63.881307304632109,63.111265975489268,63.375336043396089,64.798919305990893,65.159720780812833,64.374278625087143,64.643630094352091,66.095685022198808,66.463702526517181,65.662551527676968,65.937290026327219,67.418386052730867,67.793763907135599,67.371417077065487,67.659584749053352,68.767541103873555,69.150426515366377,68.316909016173057,68.602746950168793,70.143679256039107,70.5342223757618,69.684034526584583,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG164-EG165+EG166-EG167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS164-GS165+GS166-GS167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE164-JE165+JE166-JE167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Ineterest Expense",null,null,null,null,null,{"$f":"H98","v":0},{"$f":"I98","v":0},0,0,0,0,13.422798410646081,13.422798410646081,13.422798410646081,13.422798410646081,13.199085103801979,12.975371796957877,12.751658490113776,12.527945183269674,12.304231876425572,12.080518569581471,11.856805262737369,11.633091955893267,11.409378649049165,11.185665342205064,10.961952035360962,10.73823872851686,10.514525421672758,10.290812114828658,10.067098807984555,9.8433855011404532,9.6196721942963528,9.3959588874522506,9.1722455806081484,8.9485322737640463,8.7248189669199459,8.5011056600758437,8.2773923532317415,8.0536790463876393,7.8299657395435389,7.6062524326994367,7.3825391258553354,7.1588258190112333,6.935112512167132,6.7113992053230298,6.4876858984789285,6.2639725916348263,6.040259284790725,5.8165459779466238,5.5928326711025216,5.3691193642584203,5.1454060574143181,4.9216927505702168,4.6979794437261164,4.4742661368820151,4.2505528300379138,4.0268395231938126,3.8031262163497117,3.5794129095056104,3.3556996026615096,3.1319862958174083,2.908272988973307,2.6845596821292061,2.4608463752851044,2.2371330684410031,2.0134197615969018,1.7897064547528003,1.565993147908699,1.3422798410645975,1.1185665342204962,{"$f":"BU98","v":0.89485322737639483},0.67113992053229343,0.44742661368819198,0.22371330684409063,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment",null,null,null,null,null,{"$f":"H77","v":0},{"$f":"I77","v":0},0,0,0,0,0,0,0,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,22.371330684410136,{"$f":"BU77","v":22.371330684410136},22.371330684410136,22.371330684410136,22.371330684410136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow after debt service",null,null,null,null,{"$f":"H168-H169-H170","v":0},{"$f":"I168-I169-I170","v":0},0,0,0,0,21.789299752621091,47.732981064706387,48.083457090780612,24.977177084576805,25.657740183594665,26.937505186804135,27.376259141080222,26.805245088672653,27.495521331644984,28.796983516892755,29.240614432228458,29.033684770113243,29.625512636120714,30.678058941479545,31.126664357096079,30.524707138558927,31.234996343335045,32.581163402454521,33.034842808357482,32.416948327423697,33.137545198269422,34.506737480545397,34.965592356540526,34.331441867962184,35.062552558198931,36.455230568094535,36.919364423583673,36.679310588011759,37.303857588921929,38.427101045291053,38.896619459864084,38.228975093134849,38.981748456844855,40.422816459927915,40.897827124766508,40.212931752676823,40.976862465635122,42.442853710753951,42.923466470863431,42.220975073306036,42.996286282497621,44.487699234492936,44.9740261317787,44.698117625583819,45.358080870360084,46.557849196603087,47.050004513808673,46.311258265377674,47.110017849008301,48.653809685851897,49.151909991375703,48.394490699950168,49.205327357227503,50.776096912782108,51.280261106390469,50.503795311110537,50.157732419803764,46.491637040214101,46.986033806068008,{"$f":"BU168-BU169-BU170","v":46.655362457703916},47.3377087902265,48.604357503060086,46.207840271279068,58.302056462826847,58.546016387213065,59.861187272929172,60.19451206514703,59.468884922171455,59.717724045045408,61.059198348475832,61.399189636538068,60.659049950702965,60.912865856034401,62.281169645533438,62.627960759356903,62.237777572199839,62.503999957894536,63.527580368532185,63.881307304632124,63.111265975489282,63.375336043396103,64.798919305990907,65.159720780812847,64.374278625087157,64.643630094352105,66.095685022198822,66.463702526517196,65.662551527676982,65.937290026327233,67.418386052730881,67.793763907135613,67.371417077065502,67.659584749053366,68.767541103873569,69.150426515366391,68.316909016173071,68.602746950168807,70.143679256039121,70.534222375761814,69.684034526584597,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG168-EG169-EG170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS168-GS169-GS170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE168-JE169-JE170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Trapped",null,null,null,null,null,{"$f":"H171*H84","v":0},{"$f":"I171*I84","v":0},0,0,0,0,21.789299752621091,47.732981064706387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU171*BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG171*EG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS171*GS84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE171*JE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Released",null,null,null,null,null,{"$f":"H85*H87","v":0},{"$f":"I85*I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU85*BU87","v":0},0,0,69.52228081732747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG85*EG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS85*GS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE85*JE87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend Payments",null,null,null,null,{"$f":"H171-H172+H173","v":0},{"$f":"I171-I172+I173","v":0},0,0,0,0,0,0,48.083457090780612,24.977177084576805,25.657740183594665,26.937505186804135,27.376259141080222,26.805245088672653,27.495521331644984,28.796983516892755,29.240614432228458,29.033684770113243,29.625512636120714,30.678058941479545,31.126664357096079,30.524707138558927,31.234996343335045,32.581163402454521,33.034842808357482,32.416948327423697,33.137545198269422,34.506737480545397,34.965592356540526,34.331441867962184,35.062552558198931,36.455230568094535,36.919364423583673,36.679310588011759,37.303857588921929,38.427101045291053,38.896619459864084,38.228975093134849,38.981748456844855,40.422816459927915,40.897827124766508,40.212931752676823,40.976862465635122,42.442853710753951,42.923466470863431,42.220975073306036,42.996286282497621,44.487699234492936,44.9740261317787,44.698117625583819,45.358080870360084,46.557849196603087,47.050004513808673,46.311258265377674,47.110017849008301,48.653809685851897,49.151909991375703,48.394490699950168,49.205327357227503,50.776096912782108,51.280261106390469,50.503795311110537,50.157732419803764,46.491637040214101,46.986033806068008,{"$f":"BU171-BU172+BU173","v":46.655362457703916},47.3377087902265,48.604357503060086,115.73012108860654,58.302056462826847,58.546016387213065,59.861187272929172,60.19451206514703,59.468884922171455,59.717724045045408,61.059198348475832,61.399189636538068,60.659049950702965,60.912865856034401,62.281169645533438,62.627960759356903,62.237777572199839,62.503999957894536,63.527580368532185,63.881307304632124,63.111265975489282,63.375336043396103,64.798919305990907,65.159720780812847,64.374278625087157,64.643630094352105,66.095685022198822,66.463702526517196,65.662551527676982,65.937290026327233,67.418386052730881,67.793763907135613,67.371417077065502,67.659584749053366,68.767541103873569,69.150426515366391,68.316909016173071,68.602746950168807,70.143679256039121,70.534222375761814,69.684034526584597,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG171-EG172+EG173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS171-GS172+GS173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE171-JE172+JE173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Balance Sheet"]
[null,"Equity"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G182","v":0},{"$f":"H182","v":370.22763117774787},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,590.54070821048015,606.48204231121088,574.42991880774139,564.22812775440843,555.28209818754021,545.86717522419792,536.18656619057197,525.97453895798708,517.04338844159611,507.63396666080166,497.95354508831787,488.00212395846393,478.8151030679918,469.41129249339616,459.73106213127733,449.49794427496164,440.59745055417409,431.1993634099012,421.51932808235466,411.27534751072733,402.39064355733871,392.99839431199501,383.31855791971225,373.06349737846699,364.19489898782524,354.80860439938937,345.12897092107562,335.15599880651871,326.01043809418036,316.6302172557904,306.950790749725,296.67290103907908,287.83748654992104,278.46346093657797,268.78424554220601,258.49459767916187,249.67627454203534,240.30856805824007,230.62956799779528,220.32792681930493,211.52703686125056,202.16577588959404,192.48699546975502,182.49069587627585,173.3900129941087,164.03532644483371,154.35677005841256,144.03041785277679,135.26544721688259,125.91746657843676,116.23913870610184,105.90005909816803,97.153588691370629,87.812448081970544,78.134353294003603,67.782291735725778,64.884021158088828,87.61117015345863,{"$f":"BT182","v":109.99462588669024},132.0343886549571,155.04359575458153,177.77786111617053,130.63927853305108,129.95045105501754,130.95171320210358,131.32190657282598,131.33452147361982,130.63191744602557,131.65320483605331,132.03080207419018,132.04366927299989,131.32701316485378,132.36872630268209,132.75387548558172,132.76700002836762,132.40810025270997,133.09855819864345,133.49141036520103,133.50479739884267,132.75918838392744,133.84298673252397,134.24369594241273,134.25735071672719,133.49682952151366,134.60230383708216,135.01102723116867,135.02495510096941,134.2492234818516,135.37680728373147,135.7937051456997,135.8079115728965,135.41942691350786,136.16680079931382,136.59203661852143,136.60652717426217,135.799455997732,136.97259418520778,137.40633472079958,137.4211150876551,136.59790248759435,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"EF182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"GR182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"JD182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491]
[null,null,"Add: Funding",null,null,null,null,{"$f":"H57","v":370.22763117774787},{"$f":"I57","v":205.03515784994124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,{"$f":"H161","v":0},{"$f":"I161","v":0},0,0,0,0,15.277919182790988,15.941334100730685,16.031333587311096,14.775386031243933,16.711710616726428,17.522582223461924,17.695650107454306,16.593217856087797,18.564370815254044,19.387561736098341,19.560192859744689,19.082263640259363,20.438491745648612,21.27424836688391,21.446433994977284,20.291589282243265,22.334502622547525,23.183076258181629,23.354807480810969,22.172967755796378,24.25284124488082,25.114488235201719,25.28575596425776,24.076381326716962,26.193954167557216,27.06893597965864,27.239730945269912,26.706338473454814,28.158296876583549,29.046880206901108,29.217192953798708,27.951085382488955,30.146333967686829,31.048790846584851,31.2186117303945,29.923283889632678,32.158539328508589,33.075147226958684,33.244466410418632,31.919333894815658,34.19539632444323,35.126438262836423,35.295245711939678,34.701818032104647,36.257397988192942,37.203162647328107,37.371448127387531,35.98490605974191,38.345047213114107,39.305829047406071,39.473582119040792,38.05541109201635,40.458856950430111,41.434956303382016,41.602166318423521,40.151733752832705,47.259461842166814,69.218786035583889,69.369489539299607,{"$f":"BU161","v":68.69512522597077},70.346915889850948,71.338622864649082,68.59153850548708,57.613228984793281,59.547278534299082,60.23138064365159,60.207126965940873,58.766280894577221,60.739011435073138,61.43679558661271,61.412056835347784,59.942393842556847,61.954578993862697,62.666318828433042,62.641085302142812,61.87887779654217,63.194457903828017,63.920432535089788,63.894694338273752,62.36565696057405,64.459134391992649,65.199628515879652,65.173375555127308,63.613757429873623,65.749104409920605,66.504408416285344,66.477630396317949,64.88681990855919,67.064873828207098,67.835283914699119,67.807970334332396,66.982932417676864,68.406958634859322,69.192776923081198,69.164917071107112,67.509837839642898,69.775885137644593,70.577419791630916,70.549002742617333,68.86082192652384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,null,null,null,{"$f":"H174","v":0},{"$f":"I174","v":0},0,0,0,0,0,0,48.083457090780612,24.977177084576805,25.657740183594665,26.937505186804135,27.376259141080222,26.805245088672653,27.495521331644984,28.796983516892755,29.240614432228458,29.033684770113243,29.625512636120714,30.678058941479545,31.126664357096079,30.524707138558927,31.234996343335045,32.581163402454521,33.034842808357482,32.416948327423697,33.137545198269422,34.506737480545397,34.965592356540526,34.331441867962184,35.062552558198931,36.455230568094535,36.919364423583673,36.679310588011759,37.303857588921929,38.427101045291053,38.896619459864084,38.228975093134849,38.981748456844855,40.422816459927915,40.897827124766508,40.212931752676823,40.976862465635122,42.442853710753951,42.923466470863431,42.220975073306036,42.996286282497621,44.487699234492936,44.9740261317787,44.698117625583819,45.358080870360084,46.557849196603087,47.050004513808673,46.311258265377674,47.110017849008301,48.653809685851897,49.151909991375703,48.394490699950168,49.205327357227503,50.776096912782108,51.280261106390469,50.503795311110537,50.157732419803764,46.491637040214101,46.986033806068008,{"$f":"BU174","v":46.655362457703916},47.3377087902265,48.604357503060086,115.73012108860654,58.302056462826847,58.546016387213065,59.861187272929172,60.19451206514703,59.468884922171455,59.717724045045408,61.059198348475832,61.399189636538068,60.659049950702965,60.912865856034401,62.281169645533438,62.627960759356903,62.237777572199839,62.503999957894536,63.527580368532185,63.881307304632124,63.111265975489282,63.375336043396103,64.798919305990907,65.159720780812847,64.374278625087157,64.643630094352105,66.095685022198822,66.463702526517196,65.662551527676982,65.937290026327233,67.418386052730881,67.793763907135613,67.371417077065502,67.659584749053366,68.767541103873569,69.150426515366391,68.316909016173071,68.602746950168807,70.143679256039121,70.534222375761814,69.684034526584597,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H178+H179+H180-H181","v":370.22763117774787},{"$f":"I178+I179+I180-I181","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,590.54070821048015,606.48204231121088,574.42991880774139,564.22812775440843,555.28209818754021,545.86717522419792,536.18656619057197,525.97453895798708,517.04338844159611,507.63396666080166,497.95354508831787,488.00212395846393,478.8151030679918,469.41129249339616,459.73106213127733,449.49794427496164,440.59745055417409,431.1993634099012,421.51932808235466,411.27534751072733,402.39064355733871,392.99839431199501,383.31855791971225,373.06349737846699,364.19489898782524,354.80860439938937,345.12897092107562,335.15599880651871,326.01043809418036,316.6302172557904,306.950790749725,296.67290103907908,287.83748654992104,278.46346093657797,268.78424554220601,258.49459767916187,249.67627454203534,240.30856805824007,230.62956799779528,220.32792681930493,211.52703686125056,202.16577588959404,192.48699546975502,182.49069587627585,173.3900129941087,164.03532644483371,154.35677005841256,144.03041785277679,135.26544721688259,125.91746657843676,116.23913870610184,105.90005909816803,97.153588691370629,87.812448081970544,78.134353294003603,67.782291735725778,64.884021158088828,87.61117015345863,109.99462588669024,{"$f":"BU178+BU179+BU180-BU181","v":132.0343886549571},155.04359575458153,177.77786111617053,130.63927853305108,129.95045105501754,130.95171320210358,131.32190657282598,131.33452147361982,130.63191744602557,131.65320483605331,132.03080207419018,132.04366927299989,131.32701316485378,132.36872630268209,132.75387548558172,132.76700002836762,132.40810025270997,133.09855819864345,133.49141036520103,133.50479739884267,132.75918838392744,133.84298673252397,134.24369594241273,134.25735071672719,133.49682952151366,134.60230383708216,135.01102723116867,135.02495510096941,134.2492234818516,135.37680728373147,135.7937051456997,135.8079115728965,135.41942691350786,136.16680079931382,136.59203661852143,136.60652717426217,135.799455997732,136.97259418520778,137.40633472079958,137.4211150876551,136.59790248759435,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"EG178+EG179+EG180-EG181","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"GS178+GS179+GS180-GS181","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"JE178+JE179+JE180-JE181","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491]
[]
[null,"Assets"]
[null,null,"Cash Balance",null,null,null,null,{"$f":"H90","v":0},{"$f":"I90","v":0},0,0,0,0,21.789299752621091,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,69.52228081732747,{"$f":"BU90","v":69.52228081732747},69.52228081732747,69.52228081732747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Current Assets",null,null,null,null,{"$f":"Operations!H90","v":0},{"$f":"Operations!I90","v":0},{"$f":"Operations!J90","v":0},{"$f":"Operations!K90","v":0},{"$f":"Operations!L90","v":0},{"$f":"Operations!M90","v":0},{"$f":"Operations!N90","v":25.549932205313109},{"$f":"Operations!O90","v":25.819598016480622},{"$f":"Operations!P90","v":25.828787288154317},{"$f":"Operations!Q90","v":25.31697832555453},{"$f":"Operations!R90","v":26.060930849419371},{"$f":"Operations!S90","v":26.335989976810236},{"$f":"Operations!T90","v":26.345363033917401},{"$f":"Operations!U90","v":25.823317892065624},{"$f":"Operations!V90","v":26.58214946640776},{"$f":"Operations!W90","v":26.862709776346435},{"$f":"Operations!X90","v":26.872270294595747},{"$f":"Operations!Y90","v":26.610831255474938},{"$f":"Operations!Z90","v":27.113792455735911},{"$f":"Operations!AA90","v":27.399963971873365},{"$f":"Operations!AB90","v":27.409715700487659},{"$f":"Operations!AC90","v":26.866579934905072},{"$f":"Operations!AD90","v":27.656068304850635},{"$f":"Operations!AE90","v":27.947963251310831},{"$f":"Operations!AF90","v":27.957910014497415},{"$f":"Operations!AG90","v":27.403911533603175},{"$f":"Operations!AH90","v":28.209189670947652},{"$f":"Operations!AI90","v":28.506922516337053},{"$f":"Operations!AJ90","v":28.517068214787365},{"$f":"Operations!AK90","v":27.95198976427524},{"$f":"Operations!AL90","v":28.773373464366603},{"$f":"Operations!AM90","v":29.077060966663801},{"$f":"Operations!AN90","v":29.087409579083118},{"$f":"Operations!AO90","v":28.804419555259251},{"$f":"Operations!AP90","v":29.348840933653936},{"$f":"Operations!AQ90","v":29.658602185997072},{"$f":"Operations!AR90","v":29.669157770664775},{"$f":"Operations!AS90","v":29.081250150751959},{"$f":"Operations!AT90","v":29.935817752327019},{"$f":"Operations!AU90","v":30.251774229717018},{"$f":"Operations!AV90","v":30.262540926078078},{"$f":"Operations!AW90","v":29.662875153767011},{"$f":"Operations!AX90","v":30.534534107373553},{"$f":"Operations!AY90","v":30.85680971431136},{"$f":"Operations!AZ90","v":30.867791744599639},{"$f":"Operations!BA90","v":30.256132656842343},{"$f":"Operations!BB90","v":31.145224789521031},{"$f":"Operations!BC90","v":31.473945908597589},{"$f":"Operations!BD90","v":31.485147579491635},{"$f":"Operations!BE90","v":31.178830076745516},{"$f":"Operations!BF90","v":31.768129285311446},{"$f":"Operations!BG90","v":32.103424826769533},{"$f":"Operations!BH90","v":32.114850531081466},{"$f":"Operations!BI90","v":31.47848041617878},{"$f":"Operations!BJ90","v":32.403491871017678},{"$f":"Operations!BK90","v":32.745493323304927},{"$f":"Operations!BL90","v":32.757147541703091},{"$f":"Operations!BM90","v":32.108050024502354},{"$f":"Operations!BN90","v":33.051561708438037},{"$f":"Operations!BO90","v":33.400403189771026},{"$f":"Operations!BP90","v":33.412290492537153},{"$f":"Operations!BQ90","v":32.750211024992403},{"$f":"Operations!BR90","v":33.712592942606797},{"$f":"Operations!BS90","v":34.068411253566453},{"$f":"Operations!BT90","v":34.080536302387905},{"$f":"Operations!BU90","v":33.74896838624462},{"$f":"Operations!BV90","v":34.386844801458935},{"$f":"Operations!BW90","v":34.749779478637784},{"$f":"Operations!BX90","v":34.762147028435663},{"$f":"Operations!BY90","v":34.073319550402097},{"$f":"Operations!BZ90","v":35.074581697488114},{"$f":"Operations!CA90","v":35.444775068210532},{"$f":"Operations!CB90","v":35.457389969004375},{"$f":"Operations!CC90","v":34.754785941410141},{"$f":"Operations!CD90","v":35.776073331437871},{"$f":"Operations!CE90","v":36.15367056957475},{"$f":"Operations!CF90","v":36.166537768384465},{"$f":"Operations!CG90","v":35.449881660238347},{"$f":"Operations!CH90","v":36.491594798066643},{"$f":"Operations!CI90","v":36.876743980966246},{"$f":"Operations!CJ90","v":36.889868523752156},{"$f":"Operations!CK90","v":36.530968748094487},{"$f":"Operations!CL90","v":37.221426694027969},{"$f":"Operations!CM90","v":37.614278860585571},{"$f":"Operations!CN90","v":37.627665894227199},{"$f":"Operations!CO90","v":36.882056879311968},{"$f":"Operations!CP90","v":37.965855227908527},{"$f":"Operations!CQ90","v":38.366564437797287},{"$f":"Operations!CR90","v":38.380219212111747},{"$f":"Operations!CS90","v":37.619698016898212},{"$f":"Operations!CT90","v":38.725172332466705},{"$f":"Operations!CU90","v":39.133895726553234},{"$f":"Operations!CV90","v":39.14782359635398},{"$f":"Operations!CW90","v":38.372091977236188},{"$f":"Operations!CX90","v":39.499675779116046},{"$f":"Operations!CY90","v":39.916573641084298},{"$f":"Operations!CZ90","v":39.930780068281067},{"$f":"Operations!DA90","v":39.542295408892414},{"$f":"Operations!DB90","v":40.289669294698363},{"$f":"Operations!DC90","v":40.714905113905985},{"$f":"Operations!DD90","v":40.729395669646692},{"$f":"Operations!DE90","v":39.922324493116534},{"$f":"Operations!DF90","v":41.095462680592334},{"$f":"Operations!DG90","v":41.529203216184115},{"$f":"Operations!DH90","v":41.543983583039626},{"$f":"Operations!DI90","v":40.720770982978863},{"$f":"Operations!DJ90","v":0},{"$f":"Operations!DK90","v":0},{"$f":"Operations!DL90","v":0},{"$f":"Operations!DM90","v":0},{"$f":"Operations!DN90","v":0},{"$f":"Operations!DO90","v":0},{"$f":"Operations!DP90","v":0},{"$f":"Operations!DQ90","v":0},{"$f":"Operations!DR90","v":0},{"$f":"Operations!DS90","v":0},{"$f":"Operations!DT90","v":0},{"$f":"Operations!DU90","v":0},{"$f":"Operations!DV90","v":0},{"$f":"Operations!DW90","v":0},{"$f":"Operations!DX90","v":0},{"$f":"Operations!DY90","v":0},{"$f":"Operations!DZ90","v":0},{"$f":"Operations!EA90","v":0},{"$f":"Operations!EB90","v":0},{"$f":"Operations!EC90","v":0},{"$f":"Operations!ED90","v":0},{"$f":"Operations!EE90","v":0},{"$f":"Operations!EF90","v":0},{"$f":"Operations!EG90","v":0},{"$f":"Operations!EH90","v":0},{"$f":"Operations!EI90","v":0},{"$f":"Operations!EJ90","v":0},{"$f":"Operations!EK90","v":0},{"$f":"Operations!EL90","v":0},{"$f":"Operations!EM90","v":0},{"$f":"Operations!EN90","v":0},{"$f":"Operations!EO90","v":0},{"$f":"Operations!EP90","v":0},{"$f":"Operations!EQ90","v":0},{"$f":"Operations!ER90","v":0},{"$f":"Operations!ES90","v":0},{"$f":"Operations!ET90","v":0},{"$f":"Operations!EU90","v":0},{"$f":"Operations!EV90","v":0},{"$f":"Operations!EW90","v":0},{"$f":"Operations!EX90","v":0},{"$f":"Operations!EY90","v":0},{"$f":"Operations!EZ90","v":0},{"$f":"Operations!FA90","v":0},{"$f":"Operations!FB90","v":0},{"$f":"Operations!FC90","v":0},{"$f":"Operations!FD90","v":0},{"$f":"Operations!FE90","v":0},{"$f":"Operations!FF90","v":0},{"$f":"Operations!FG90","v":0},{"$f":"Operations!FH90","v":0},{"$f":"Operations!FI90","v":0},{"$f":"Operations!FJ90","v":0},{"$f":"Operations!FK90","v":0},{"$f":"Operations!FL90","v":0},{"$f":"Operations!FM90","v":0},{"$f":"Operations!FN90","v":0},{"$f":"Operations!FO90","v":0},{"$f":"Operations!FP90","v":0},{"$f":"Operations!FQ90","v":0},{"$f":"Operations!FR90","v":0},{"$f":"Operations!FS90","v":0},{"$f":"Operations!FT90","v":0},{"$f":"Operations!FU90","v":0},{"$f":"Operations!FV90","v":0},{"$f":"Operations!FW90","v":0},{"$f":"Operations!FX90","v":0},{"$f":"Operations!FY90","v":0},{"$f":"Operations!FZ90","v":0},{"$f":"Operations!GA90","v":0},{"$f":"Operations!GB90","v":0},{"$f":"Operations!GC90","v":0},{"$f":"Operations!GD90","v":0},{"$f":"Operations!GE90","v":0},{"$f":"Operations!GF90","v":0},{"$f":"Operations!GG90","v":0},{"$f":"Operations!GH90","v":0},{"$f":"Operations!GI90","v":0},{"$f":"Operations!GJ90","v":0},{"$f":"Operations!GK90","v":0},{"$f":"Operations!GL90","v":0},{"$f":"Operations!GM90","v":0},{"$f":"Operations!GN90","v":0},{"$f":"Operations!GO90","v":0},{"$f":"Operations!GP90","v":0},{"$f":"Operations!GQ90","v":0},{"$f":"Operations!GR90","v":0},{"$f":"Operations!GS90","v":0},{"$f":"Operations!GT90","v":0},{"$f":"Operations!GU90","v":0},{"$f":"Operations!GV90","v":0},{"$f":"Operations!GW90","v":0},{"$f":"Operations!GX90","v":0},{"$f":"Operations!GY90","v":0},{"$f":"Operations!GZ90","v":0},{"$f":"Operations!HA90","v":0},{"$f":"Operations!HB90","v":0},{"$f":"Operations!HC90","v":0},{"$f":"Operations!HD90","v":0},{"$f":"Operations!HE90","v":0},{"$f":"Operations!HF90","v":0},{"$f":"Operations!HG90","v":0},{"$f":"Operations!HH90","v":0},{"$f":"Operations!HI90","v":0},{"$f":"Operations!HJ90","v":0},{"$f":"Operations!HK90","v":0},{"$f":"Operations!HL90","v":0},{"$f":"Operations!HM90","v":0},{"$f":"Operations!HN90","v":0},{"$f":"Operations!HO90","v":0},{"$f":"Operations!HP90","v":0},{"$f":"Operations!HQ90","v":0},{"$f":"Operations!HR90","v":0},{"$f":"Operations!HS90","v":0},{"$f":"Operations!HT90","v":0},{"$f":"Operations!HU90","v":0},{"$f":"Operations!HV90","v":0},{"$f":"Operations!HW90","v":0},{"$f":"Operations!HX90","v":0},{"$f":"Operations!HY90","v":0},{"$f":"Operations!HZ90","v":0},{"$f":"Operations!IA90","v":0},{"$f":"Operations!IB90","v":0},{"$f":"Operations!IC90","v":0},{"$f":"Operations!ID90","v":0},{"$f":"Operations!IE90","v":0},{"$f":"Operations!IF90","v":0},{"$f":"Operations!IG90","v":0},{"$f":"Operations!IH90","v":0},{"$f":"Operations!II90","v":0},{"$f":"Operations!IJ90","v":0},{"$f":"Operations!IK90","v":0},{"$f":"Operations!IL90","v":0},{"$f":"Operations!IM90","v":0},{"$f":"Operations!IN90","v":0},{"$f":"Operations!IO90","v":0},{"$f":"Operations!IP90","v":0},{"$f":"Operations!IQ90","v":0},{"$f":"Operations!IR90","v":0},{"$f":"Operations!IS90","v":0},{"$f":"Operations!IT90","v":0},{"$f":"Operations!IU90","v":0},{"$f":"Operations!IV90","v":0},{"$f":"Operations!IW90","v":0},{"$f":"Operations!IX90","v":0},{"$f":"Operations!IY90","v":0},{"$f":"Operations!IZ90","v":0},{"$f":"Operations!JA90","v":0},{"$f":"Operations!JB90","v":0},{"$f":"Operations!JC90","v":0},{"$f":"Operations!JD90","v":0},{"$f":"Operations!JE90","v":0},{"$f":"Operations!JF90","v":0},{"$f":"Operations!JG90","v":0},{"$f":"Operations!JH90","v":0},{"$f":"Operations!JI90","v":0},{"$f":"Operations!JJ90","v":0},{"$f":"Operations!JK90","v":0},{"$f":"Operations!JL90","v":0},{"$f":"Operations!JM90","v":0},{"$f":"Operations!JN90","v":0},{"$f":"Operations!JO90","v":0},{"$f":"Operations!JP90","v":0},{"$f":"Operations!JQ90","v":0},{"$f":"Operations!JR90","v":0},{"$f":"Operations!JS90","v":0},{"$f":"Operations!JT90","v":0},{"$f":"Operations!JU90","v":0},{"$f":"Operations!JV90","v":0},{"$f":"Operations!JW90","v":0},{"$f":"Operations!JX90","v":0},{"$f":"Operations!JY90","v":0},{"$f":"Operations!JZ90","v":0},{"$f":"Operations!KA90","v":0},{"$f":"Operations!KB90","v":0},{"$f":"Operations!KC90","v":0},{"$f":"Operations!KD90","v":0},{"$f":"Operations!KE90","v":0},{"$f":"Operations!KF90","v":0},{"$f":"Operations!KG90","v":0},{"$f":"Operations!KH90","v":0},{"$f":"Operations!KI90","v":0},{"$f":"Operations!KJ90","v":0},{"$f":"Operations!KK90","v":0},{"$f":"Operations!KL90","v":0},{"$f":"Operations!KM90","v":0},{"$f":"Operations!KN90","v":0},{"$f":"Operations!KO90","v":0},{"$f":"Operations!KP90","v":0},{"$f":"Operations!KQ90","v":0},{"$f":"Operations!KR90","v":0},{"$f":"Operations!KS90","v":0},{"$f":"Operations!KT90","v":0}]
[null,null,"Gross Plant",null,null,null,null,{"$f":"H114","v":370.22763117774787},{"$f":"I114","v":925.56907794436961},1481.7862904332831,1669.166414775671,1885.6408372003903,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"BU114","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"EG114","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"GS114","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,{"$f":"JE114","v":1917.5426300922973},1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973,1917.5426300922973]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,{"$f":"H117","v":0},{"$f":"I117","v":0},0,0,0,0,32.061312775143215,64.122625550286429,96.183938325429637,128.24525110057286,160.30656387571608,192.3678766508593,224.42918942600252,256.49050220114572,288.55181497628894,320.61312775143216,352.67444052657538,384.7357533017186,416.79706607686182,448.85837885200505,480.91969162714827,512.98100440229143,545.0423171774346,577.10362995257776,609.16494272772093,641.22625550286409,673.28756827800726,705.34888105315042,737.41019382829359,769.47150660343675,801.53281937857992,833.59413215372308,865.65544492886625,897.71675770400941,929.77807047915257,961.83938325429574,993.9006960294389,1025.9620088045822,1058.0233215797255,1090.0846343548687,1122.145947130012,1154.2072599051553,1186.2685726802986,1218.3298854554419,1250.3911982305851,1282.4525110057284,1314.5138237808717,1346.575136556015,1378.6364493311582,1410.6977621063015,1442.7590748814448,1474.8203876565881,1506.8817004317314,1538.9430132068746,1571.0043259820179,1603.0656387571612,1635.1269515323045,1667.1882643074478,1699.249577082591,1731.3108898577343,1763.3722026328776,1795.4335154080209,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"BU117","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"EG117","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"GS117","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,{"$f":"JE117","v":1821.6654985876824},1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824,1821.6654985876824]
[null,null,null,"Total Assets",null,null,null,{"$f":"H185+H186+H187-H188","v":370.22763117774787},925.56907794436961,1481.7862904332831,1669.166414775671,1885.6408372003903,1917.5426300922973,1932.8205492750883,1948.761883375819,1916.7097598723494,1884.1366381346063,1852.8192778833279,1821.0330242355758,1788.9810845175396,1756.3977266005445,1725.0952453997434,1693.314492934539,1661.2627406776451,1628.9399888633809,1597.381637288499,1565.6064960294932,1533.5549349829641,1500.9504864422383,1469.6786620370408,1437.9092442083579,1405.8578781964013,1373.2425669403638,1341.9865323025651,1310.2229523728115,1278.1717852961185,1245.5453940704633,1214.3054649954115,1182.5478397225656,1150.4968755598416,1118.1525727608746,1086.6356813641262,1054.8841298413263,1022.8333726508506,990.18415225579452,958.97740708222636,927.2320507844729,895.18150470569071,862.52052615823641,831.33087233669971,799.5918351684943,767.54150442363925,734.86853256073869,703.69631191827398,671.96372026220729,639.91360915795804,607.54597888006879,576.07396531349127,544.3479480798062,512.29806100897486,479.6003781189288,448.46407679862455,416.74476547576842,384.69510691902337,351.98469662667935,320.86689553547171,289.15442424166145,257.10499876928429,224.38160652659622,199.11200526454923,199.46782357550887,199.47994862433029,{"$f":"BU185+BU186+BU187-BU188","v":199.14838070818701},199.78625712340136,200.14919180058018,130.63927853305063,129.95045105501708,130.95171320210306,131.32190657282536,131.33452147361936,130.631917446025,131.65320483605274,132.03080207418975,132.0436692729993,131.32701316485327,132.36872630268158,132.75387548558115,132.76700002836697,132.40810025270935,133.09855819864288,133.49141036520041,133.50479739884213,132.75918838392681,133.84298673252351,134.24369594241216,134.25735071672671,133.49682952151306,134.60230383708154,135.0110272311681,135.02495510096878,134.249223481851,135.37680728373084,135.79370514569928,135.80791157289605,135.41942691350732,136.16680079931325,136.59203661852098,136.6065271742616,135.79945599773146,136.9725941852073,137.40633472079912,137.42111508765447,136.59790248759373,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,{"$f":"EG185+EG186+EG187-EG188","v":95.877131504614908},95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,{"$f":"GS185+GS186+GS187-GS188","v":95.877131504614908},95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,{"$f":"JE185+JE186+JE187-JE188","v":95.877131504614908},95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908,95.877131504614908]
[]
[null,null,"Liabilities and Capital"]
[null,null,null,"Debt Balance",null,null,null,{"$f":"H78","v":0},{"$f":"I78","v":350.3062889166805},906.52350140559395,1093.9036257479818,1310.378048172701,1342.279841064608,1342.279841064608,1342.279841064608,1342.279841064608,1319.9085103801979,1297.5371796957877,1275.1658490113775,1252.7945183269674,1230.4231876425572,1208.051856958147,1185.6805262737369,1163.3091955893267,1140.9378649049165,1118.5665342205064,1096.1952035360962,1073.823872851686,1051.4525421672759,1029.0812114828657,1006.7098807984555,984.33855011404535,961.96721942963518,939.59588874522501,917.22455806081484,894.85322737640467,872.48189669199451,850.11056600758434,827.73923532317417,805.367904638764,782.99657395435383,760.62524326994367,738.2539125855335,715.88258190112333,693.51125121671316,671.13992053230299,648.76858984789283,626.39725916348266,604.02592847907249,581.65459779466232,559.28326711025215,536.91193642584199,514.54060574143182,492.16927505702171,469.7979443726116,447.42661368820148,425.05528300379137,402.68395231938126,380.31262163497115,357.94129095056104,335.56996026615093,313.19862958174082,290.82729889733071,268.4559682129206,246.08463752851046,223.71330684410032,201.34197615969018,178.97064547528004,156.5993147908699,134.22798410645976,111.85665342204962,89.485322737639478,{"$f":"BU78","v":67.113992053229339},44.742661368819199,22.371330684409063,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"EG78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"GS78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,{"$f":"JE78","v":-1.0729195309977513E-12},-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12,-1.0729195309977513E-12]
[null,null,null,"Equity Balance",null,null,null,{"$f":"H182","v":370.22763117774787},{"$f":"I182","v":575.26278902768911},575.26278902768911,575.26278902768911,575.26278902768911,575.26278902768911,590.54070821048015,606.48204231121088,574.42991880774139,564.22812775440843,555.28209818754021,545.86717522419792,536.18656619057197,525.97453895798708,517.04338844159611,507.63396666080166,497.95354508831787,488.00212395846393,478.8151030679918,469.41129249339616,459.73106213127733,449.49794427496164,440.59745055417409,431.1993634099012,421.51932808235466,411.27534751072733,402.39064355733871,392.99839431199501,383.31855791971225,373.06349737846699,364.19489898782524,354.80860439938937,345.12897092107562,335.15599880651871,326.01043809418036,316.6302172557904,306.950790749725,296.67290103907908,287.83748654992104,278.46346093657797,268.78424554220601,258.49459767916187,249.67627454203534,240.30856805824007,230.62956799779528,220.32792681930493,211.52703686125056,202.16577588959404,192.48699546975502,182.49069587627585,173.3900129941087,164.03532644483371,154.35677005841256,144.03041785277679,135.26544721688259,125.91746657843676,116.23913870610184,105.90005909816803,97.153588691370629,87.812448081970544,78.134353294003603,67.782291735725778,64.884021158088828,87.61117015345863,109.99462588669024,{"$f":"BU182","v":132.0343886549571},155.04359575458153,177.77786111617053,130.63927853305108,129.95045105501754,130.95171320210358,131.32190657282598,131.33452147361982,130.63191744602557,131.65320483605331,132.03080207419018,132.04366927299989,131.32701316485378,132.36872630268209,132.75387548558172,132.76700002836762,132.40810025270997,133.09855819864345,133.49141036520103,133.50479739884267,132.75918838392744,133.84298673252397,134.24369594241273,134.25735071672719,133.49682952151366,134.60230383708216,135.01102723116867,135.02495510096941,134.2492234818516,135.37680728373147,135.7937051456997,135.8079115728965,135.41942691350786,136.16680079931382,136.59203661852143,136.60652717426217,135.799455997732,136.97259418520778,137.40633472079958,137.4211150876551,136.59790248759435,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"EG182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"GS182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,{"$f":"JE182","v":95.877131504615491},95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491,95.877131504615491]
[null,null,null,"Total Liabilities and Capital",null,null,null,{"$f":"SUM(H192:H193)","v":370.22763117774787},{"$f":"SUM(I192:I193)","v":925.56907794436961},1481.7862904332831,1669.166414775671,1885.6408372003903,1917.5426300922973,1932.8205492750881,1948.7618833758188,1916.7097598723494,1884.1366381346063,1852.8192778833279,1821.0330242355753,1788.9810845175393,1756.3977266005443,1725.0952453997431,1693.3144929345385,1661.2627406776446,1628.9399888633804,1597.381637288498,1565.6064960294923,1533.5549349829635,1500.9504864422374,1469.6786620370399,1437.9092442083568,1405.8578781964,1373.2425669403624,1341.9865323025638,1310.2229523728099,1278.1717852961169,1245.5453940704615,1214.3054649954097,1182.5478397225636,1150.4968755598397,1118.1525727608725,1086.6356813641241,1054.884129841324,1022.8333726508483,990.18415225579224,958.97740708222409,927.23205078447086,895.18150470568867,862.52052615823436,831.33087233669767,799.59183516849225,767.54150442363721,734.86853256073675,703.69631191827227,671.9637202622057,639.91360915795644,607.5459788800672,576.07396531348991,544.34794807980484,512.2980610089736,479.60037811892772,448.46407679862341,416.74476547576745,384.69510691902246,351.9846966266785,320.86689553547092,289.15442424166071,257.10499876928361,224.38160652659568,199.1120052645486,199.46782357550825,199.47994862432972,{"$f":"SUM(BU192:BU193)","v":199.14838070818644},199.78625712340073,200.14919180057959,130.63927853305,129.95045105501646,130.9517132021025,131.3219065728249,131.33452147361874,130.63191744602449,131.65320483605223,132.0308020741891,132.04366927299881,131.3270131648527,132.36872630268101,132.75387548558064,132.76700002836654,132.40810025270889,133.09855819864237,133.49141036519995,133.50479739884159,132.75918838392636,133.84298673252289,134.24369594241165,134.25735071672611,133.49682952151258,134.60230383708108,135.01102723116759,135.02495510096833,134.24922348185052,135.37680728373039,135.79370514569862,135.80791157289542,135.41942691350678,136.16680079931274,136.59203661852035,136.60652717426109,135.79945599773092,136.9725941852067,137.4063347207985,137.42111508765402,136.59790248759327,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,{"$f":"SUM(EG192:EG193)","v":95.877131504614425},95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,{"$f":"SUM(GS192:GS193)","v":95.877131504614425},95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,{"$f":"SUM(JE192:JE193)","v":95.877131504614425},95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425,95.877131504614425]
[]
[null,null,null,"Difference",null,null,null,{"$f":"H194-H189","v":0},{"$f":"I194-I189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8189894035458565E-12,-1.8189894035458565E-12,-2.0463630789890885E-12,-1.8189894035458565E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.2737367544323206E-12,-2.2737367544323206E-12,-2.2737367544323206E-12,-2.2737367544323206E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-1.9326762412674725E-12,-1.7053025658242404E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.2505552149377763E-12,-1.0800249583553523E-12,-1.1368683772161603E-12,-9.6633812063373625E-13,-9.0949470177292824E-13,-8.5265128291212022E-13,-7.9580786405131221E-13,-7.3896444519050419E-13,-6.8212102632969618E-13,-5.4001247917767614E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-5.6843418860808015E-13,{"$f":"BU194-BU189","v":-5.6843418860808015E-13},-6.2527760746888816E-13,-5.9685589803848416E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-5.6843418860808015E-13,-4.5474735088646412E-13,-6.2527760746888816E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-6.5369931689929217E-13,-4.8316906031686813E-13,-5.6843418860808015E-13,-5.6843418860808015E-13,-5.1159076974727213E-13,-4.2632564145606011E-13,-4.5474735088646412E-13,-5.1159076974727213E-13,-4.5474735088646412E-13,-5.4001247917767614E-13,-4.5474735088646412E-13,-6.2527760746888816E-13,-5.1159076974727213E-13,-5.9685589803848416E-13,-4.8316906031686813E-13,-4.5474735088646412E-13,-5.1159076974727213E-13,-4.5474735088646412E-13,-4.8316906031686813E-13,-4.5474735088646412E-13,-6.5369931689929217E-13,-6.2527760746888816E-13,-5.4001247917767614E-13,-5.1159076974727213E-13,-6.2527760746888816E-13,-5.1159076974727213E-13,-5.4001247917767614E-13,-5.9685589803848416E-13,-6.2527760746888816E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,{"$f":"EG194-EG189","v":-4.8316906031686813E-13},-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,{"$f":"GS194-GS189","v":-4.8316906031686813E-13},-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,{"$f":"JE194-JE189","v":-4.8316906031686813E-13},-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13,-4.8316906031686813E-13]
[null,null,null,"Test",null,{"$f":"AND(H197:KT197)","v":true},null,{"$f":"ROUND(H196,0)=0","v":true},{"$f":"ROUND(I196,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BU196,0)=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,{"$f":"ROUND(EG196,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(GS196,0)=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,{"$f":"ROUND(JE196,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Ratios"]
[null,"Equity Cash Flow",null,null,null,null,null,{"$f":"-H179+H181","v":-370.22763117774787},{"$f":"-I179+I181","v":-205.03515784994124},0,0,0,0,0,0,48.083457090780612,24.977177084576805,25.657740183594665,26.937505186804135,27.376259141080222,26.805245088672653,27.495521331644984,28.796983516892755,29.240614432228458,29.033684770113243,29.625512636120714,30.678058941479545,31.126664357096079,30.524707138558927,31.234996343335045,32.581163402454521,33.034842808357482,32.416948327423697,33.137545198269422,34.506737480545397,34.965592356540526,34.331441867962184,35.062552558198931,36.455230568094535,36.919364423583673,36.679310588011759,37.303857588921929,38.427101045291053,38.896619459864084,38.228975093134849,38.981748456844855,40.422816459927915,40.897827124766508,40.212931752676823,40.976862465635122,42.442853710753951,42.923466470863431,42.220975073306036,42.996286282497621,44.487699234492936,44.9740261317787,44.698117625583819,45.358080870360084,46.557849196603087,47.050004513808673,46.311258265377674,47.110017849008301,48.653809685851897,49.151909991375703,48.394490699950168,49.205327357227503,50.776096912782108,51.280261106390469,50.503795311110537,50.157732419803764,46.491637040214101,46.986033806068008,{"$f":"-BU179+BU181","v":46.655362457703916},47.3377087902265,48.604357503060086,115.73012108860654,58.302056462826847,58.546016387213065,59.861187272929172,60.19451206514703,59.468884922171455,59.717724045045408,61.059198348475832,61.399189636538068,60.659049950702965,60.912865856034401,62.281169645533438,62.627960759356903,62.237777572199839,62.503999957894536,63.527580368532185,63.881307304632124,63.111265975489282,63.375336043396103,64.798919305990907,65.159720780812847,64.374278625087157,64.643630094352105,66.095685022198822,66.463702526517196,65.662551527676982,65.937290026327233,67.418386052730881,67.793763907135613,67.371417077065502,67.659584749053366,68.767541103873569,69.150426515366391,68.316909016173071,68.602746950168807,70.143679256039121,70.534222375761814,69.684034526584597,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG179+EG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GS179+GS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JE179+JE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR",null,null,null,{"$f":"XIRR(H200:KT200,H6:KT6)","v":0.22056543231010436}]
[]
[null,"Inflation Index",null,null,null,null,{"$f":"Operations!G153","v":1},{"$f":"Operations!H153","v":1.0016515813019202},{"$f":"Operations!I153","v":1.0033058903246372},{"$f":"Operations!J153","v":1.0049629315732038},{"$f":"Operations!K153","v":1.006622709560113},{"$f":"Operations!L153","v":1.0082852288053108},{"$f":"Operations!M153","v":1.0099504938362081},{"$f":"Operations!N153","v":1.0149628090294405},{"$f":"Operations!O153","v":1.0200000000000002},{"$f":"Operations!P153","v":1.0250621902046682},{"$f":"Operations!Q153","v":1.0301495037129325},{"$f":"Operations!R153","v":1.0352620652100297},{"$f":"Operations!S153","v":1.0404000000000009},{"$f":"Operations!T153","v":1.0455634340087621},{"$f":"Operations!U153","v":1.0507524937871915},{"$f":"Operations!V153","v":1.0559673065142305},{"$f":"Operations!W153","v":1.061208000000001},{"$f":"Operations!X153","v":1.0664747026889376},{"$f":"Operations!Y153","v":1.0717675436629357},{"$f":"Operations!Z153","v":1.0770866526445155},{"$f":"Operations!AA153","v":1.0824321600000013},{"$f":"Operations!AB153","v":1.0878041967427166},{"$f":"Operations!AC153","v":1.0932028945361947},{"$f":"Operations!AD153","v":1.0986283856974062},{"$f":"Operations!AE153","v":1.1040808032000018},{"$f":"Operations!AF153","v":1.1095602806775713},{"$f":"Operations!AG153","v":1.115066952426919},{"$f":"Operations!AH153","v":1.1206009534113548},{"$f":"Operations!AI153","v":1.1261624192640023},{"$f":"Operations!AJ153","v":1.1317514862911231},{"$f":"Operations!AK153","v":1.1373682914754577},{"$f":"Operations!AL153","v":1.1430129724795821},{"$f":"Operations!AM153","v":1.1486856676492825},{"$f":"Operations!AN153","v":1.1543865160169458},{"$f":"Operations!AO153","v":1.1601156573049669},{"$f":"Operations!AP153","v":1.1658732319291738},{"$f":"Operations!AQ153","v":1.1716593810022682},{"$f":"Operations!AR153","v":1.1774742463372847},{"$f":"Operations!AS153","v":1.1833179704510663},{"$f":"Operations!AT153","v":1.1891906965677574},{"$f":"Operations!AU153","v":1.1950925686223137},{"$f":"Operations!AV153","v":1.2010237312640306},{"$f":"Operations!AW153","v":1.206984329860088},{"$f":"Operations!AX153","v":1.2129745104991128},{"$f":"Operations!AY153","v":1.2189944199947602},{"$f":"Operations!AZ153","v":1.2250442058893114},{"$f":"Operations!BA153","v":1.2311240164572899},{"$f":"Operations!BB153","v":1.2372340007090952},{"$f":"Operations!BC153","v":1.2433743083946556},{"$f":"Operations!BD153","v":1.2495450900070979},{"$f":"Operations!BE153","v":1.255746496786436},{"$f":"Operations!BF153","v":1.2619786807232776},{"$f":"Operations!BG153","v":1.2682417945625493},{"$f":"Operations!BH153","v":1.2745359918072403},{"$f":"Operations!BI153","v":1.2808614267221652},{"$f":"Operations!BJ153","v":1.2872182543377435},{"$f":"Operations!BK153","v":1.2936066304538005},{"$f":"Operations!BL153","v":1.3000267116433855},{"$f":"Operations!BM153","v":1.3064786552566088},{"$f":"Operations!BN153","v":1.3129626194244988},{"$f":"Operations!BO153","v":1.319478763062877},{"$f":"Operations!BP153","v":1.3260272458762536},{"$f":"Operations!BQ153","v":1.3326082283617413},{"$f":"Operations!BR153","v":1.3392218718129889},{"$f":"Operations!BS153","v":1.3458683383241348},{"$f":"Operations!BT153","v":1.3525477907937791},{"$f":"Operations!BU153","v":1.3592603929289766},{"$f":"Operations!BV153","v":1.3660063092492492},{"$f":"Operations!BW153","v":1.3727857050906178},{"$f":"Operations!BX153","v":1.3795987466096549},{"$f":"Operations!BY153","v":1.3864456007875563},{"$f":"Operations!BZ153","v":1.3933264354342345},{"$f":"Operations!CA153","v":1.4002414191924306},{"$f":"Operations!CB153","v":1.4071907215418484},{"$f":"Operations!CC153","v":1.4141745128033079},{"$f":"Operations!CD153","v":1.4211929641429195},{"$f":"Operations!CE153","v":1.4282462475762796},{"$f":"Operations!CF153","v":1.4353345359726859},{"$f":"Operations!CG153","v":1.4424580030593745},{"$f":"Operations!CH153","v":1.4496168234257785},{"$f":"Operations!CI153","v":1.4568111725278057},{"$f":"Operations!CJ153","v":1.4640412266921401},{"$f":"Operations!CK153","v":1.4713071631205625},{"$f":"Operations!CL153","v":1.4786091598942945},{"$f":"Operations!CM153","v":1.4859473959783622},{"$f":"Operations!CN153","v":1.4933220512259833},{"$f":"Operations!CO153","v":1.5007333063829742},{"$f":"Operations!CP153","v":1.5081813430921809},{"$f":"Operations!CQ153","v":1.5156663438979301},{"$f":"Operations!CR153","v":1.5231884922505035},{"$f":"Operations!CS153","v":1.5307479725106341},{"$f":"Operations!CT153","v":1.5383449699540248},{"$f":"Operations!CU153","v":1.5459796707758888},{"$f":"Operations!CV153","v":1.5536522620955138},{"$f":"Operations!CW153","v":1.5613629319608471},{"$f":"Operations!CX153","v":1.5691118693531056},{"$f":"Operations!CY153","v":1.576899264191407},{"$f":"Operations!CZ153","v":1.5847253073374243},{"$f":"Operations!DA153","v":1.5925901906000643},{"$f":"Operations!DB153","v":1.6004941067401681},{"$f":"Operations!DC153","v":1.6084372494752355},{"$f":"Operations!DD153","v":1.6164198134841732},{"$f":"Operations!DE153","v":1.624441994412066},{"$f":"Operations!DF153","v":1.6325039888749719},{"$f":"Operations!DG153","v":1.6406059944647406},{"$f":"Operations!DH153","v":1.6487482097538571},{"$f":"Operations!DI153","v":1.6569308343003077},{"$f":"Operations!DJ153","v":1.6651540686524717},{"$f":"Operations!DK153","v":1.6734181143540359},{"$f":"Operations!DL153","v":1.6817231739489347},{"$f":"Operations!DM153","v":1.6900694509863143},{"$f":"Operations!DN153","v":1.6984571500255217},{"$f":"Operations!DO153","v":1.7068864766411171},{"$f":"Operations!DP153","v":1.715357637427914},{"$f":"Operations!DQ153","v":1.7238708400060414},{"$f":"Operations!DR153","v":1.7324262930260328},{"$f":"Operations!DS153","v":1.74102420617394},{"$f":"Operations!DT153","v":1.7496647901764728},{"$f":"Operations!DU153","v":1.7583482568061626},{"$f":"Operations!DV153","v":1.7670748188865537},{"$f":"Operations!DW153","v":1.7758446902974192},{"$f":"Operations!DX153","v":1.7846580859800025},{"$f":"Operations!DY153","v":1.7935152219422861},{"$f":"Operations!DZ153","v":1.8024163152642851},{"$f":"Operations!EA153","v":1.8113615841033679},{"$f":"Operations!EB153","v":1.8203512476996029},{"$f":"Operations!EC153","v":1.8293855263811323},{"$f":"Operations!ED153","v":1.8384646415695713},{"$f":"Operations!EE153","v":1.8475888157854359},{"$f":"Operations!EF153","v":1.8567582726535956},{"$f":"Operations!EG153","v":1.8659732369087556},{"$f":"Operations!EH153","v":1.8752339344009634},{"$f":"Operations!EI153","v":1.8845405921011451},{"$f":"Operations!EJ153","v":1.8938934381066681},{"$f":"Operations!EK153","v":1.9032927016469312},{"$f":"Operations!EL153","v":1.9127386130889832},{"$f":"Operations!EM153","v":1.9222314039431685},{"$f":"Operations!EN153","v":1.9317713068688021},{"$f":"Operations!EO153","v":1.9413585556798705},{"$f":"Operations!EP153","v":1.9509933853507635},{"$f":"Operations!EQ153","v":1.9606760320220327},{"$f":"Operations!ER153","v":1.9704067330061787},{"$f":"Operations!ES153","v":1.9801857267934686},{"$f":"Operations!ET153","v":1.9900132530577794},{"$f":"Operations!EU153","v":1.999889552662474},{"$f":"Operations!EV153","v":2.0098148676663032},{"$f":"Operations!EW153","v":2.0197894413293387},{"$f":"Operations!EX153","v":2.0298135181189356},{"$f":"Operations!EY153","v":2.0398873437157241},{"$f":"Operations!EZ153","v":2.0500111650196295},{"$f":"Operations!FA153","v":2.060185230155926},{"$f":"Operations!FB153","v":2.0704097884813151},{"$f":"Operations!FC153","v":2.0806850905900394},{"$f":"Operations!FD153","v":2.0910113883200232},{"$f":"Operations!FE153","v":2.1013889347590453},{"$f":"Operations!FF153","v":2.1118179842509419},{"$f":"Operations!FG153","v":2.1222987924018404},{"$f":"Operations!FH153","v":2.132831616086424},{"$f":"Operations!FI153","v":2.1434167134542266},{"$f":"Operations!FJ153","v":2.1540543439359614},{"$f":"Operations!FK153","v":2.1647447682498782},{"$f":"Operations!FL153","v":2.1754882484081532},{"$f":"Operations!FM153","v":2.1862850477233118},{"$f":"Operations!FN153","v":2.1971354308146811},{"$f":"Operations!FO153","v":2.2080396636148762},{"$f":"Operations!FP153","v":2.218998013376317},{"$f":"Operations!FQ153","v":2.2300107486777789},{"$f":"Operations!FR153","v":2.2410781394309756},{"$f":"Operations!FS153","v":2.2522004568871745},{"$f":"Operations!FT153","v":2.263377973643844},{"$f":"Operations!FU153","v":2.2746109636513352},{"$f":"Operations!FV153","v":2.2858997022195959},{"$f":"Operations!FW153","v":2.2972444660249187},{"$f":"Operations!FX153","v":2.3086455331167217},{"$f":"Operations!FY153","v":2.3201031829243628},{"$f":"Operations!FZ153","v":2.3316176962639887},{"$f":"Operations!GA153","v":2.3431893553454182},{"$f":"Operations!GB153","v":2.3548184437790569},{"$f":"Operations!GC153","v":2.3665052465828507},{"$f":"Operations!GD153","v":2.3782500501892692},{"$f":"Operations!GE153","v":2.3900531424523273},{"$f":"Operations!GF153","v":2.4019148126546388},{"$f":"Operations!GG153","v":2.4138353515145083},{"$f":"Operations!GH153","v":2.4258150511930552},{"$f":"Operations!GI153","v":2.4378542053013743},{"$f":"Operations!GJ153","v":2.449953108907732},{"$f":"Operations!GK153","v":2.4621120585447991},{"$f":"Operations!GL153","v":2.4743313522169168},{"$f":"Operations!GM153","v":2.4866112894074024},{"$f":"Operations!GN153","v":2.4989521710858873},{"$f":"Operations!GO153","v":2.5113542997156957},{"$f":"Operations!GP153","v":2.5238179792612558},{"$f":"Operations!GQ153","v":2.5363435151955511},{"$f":"Operations!GR153","v":2.548931214507606},{"$f":"Operations!GS153","v":2.5615813857100105},{"$f":"Operations!GT153","v":2.5742943388464821},{"$f":"Operations!GU153","v":2.5870703854994632},{"$f":"Operations!GV153","v":2.5999098387977591},{"$f":"Operations!GW153","v":2.6128130134242116},{"$f":"Operations!GX153","v":2.6257802256234126},{"$f":"Operations!GY153","v":2.6388117932094532},{"$f":"Operations!GZ153","v":2.6519080355737152},{"$f":"Operations!HA153","v":2.6650692736926969},{"$f":"Operations!HB153","v":2.6782958301358817},{"$f":"Operations!HC153","v":2.6915880290736434},{"$f":"Operations!HD153","v":2.7049461962851904},{"$f":"Operations!HE153","v":2.7183706591665517},{"$f":"Operations!HF153","v":2.7318617467386002},{"$f":"Operations!HG153","v":2.7454197896551169},{"$f":"Operations!HH153","v":2.759045120210895},{"$f":"Operations!HI153","v":2.7727380723498838},{"$f":"Operations!HJ153","v":2.7864989816733732},{"$f":"Operations!HK153","v":2.8003281854482203},{"$f":"Operations!HL153","v":2.8142260226151139},{"$f":"Operations!HM153","v":2.8281928337968822},{"$f":"Operations!HN153","v":2.8422289613068417},{"$f":"Operations!HO153","v":2.8563347491571855},{"$f":"Operations!HP153","v":2.8705105430674172},{"$f":"Operations!HQ153","v":2.884756690472821},{"$f":"Operations!HR153","v":2.8990735405329797},{"$f":"Operations!HS153","v":2.9134614441403306},{"$f":"Operations!HT153","v":2.9279207539287668},{"$f":"Operations!HU153","v":2.9424518242822786},{"$f":"Operations!HV153","v":2.9570550113436402},{"$f":"Operations!HW153","v":2.9717306730231381},{"$f":"Operations!HX153","v":2.9864791690073429},{"$f":"Operations!HY153","v":3.001300860767925},{"$f":"Operations!HZ153","v":3.016196111570514},{"$f":"Operations!IA153","v":3.0311652864836018},{"$f":"Operations!IB153","v":3.0462087523874906},{"$f":"Operations!IC153","v":3.0613268779832841},{"$f":"Operations!ID153","v":3.0765200338019247},{"$f":"Operations!IE153","v":3.0917885922132742},{"$f":"Operations!IF153","v":3.1071329274352406},{"$f":"Operations!IG153","v":3.1225534155429502},{"$f":"Operations!IH153","v":3.1380504344779636},{"$f":"Operations!II153","v":3.1536243640575403},{"$f":"Operations!IJ153","v":3.1692755859839461},{"$f":"Operations!IK153","v":3.1850044838538101},{"$f":"Operations!IL153","v":3.2008114431675239},{"$f":"Operations!IM153","v":3.2166968513386922},{"$f":"Operations!IN153","v":3.2326610977036263},{"$f":"Operations!IO153","v":3.2487045735308873},{"$f":"Operations!IP153","v":3.2648276720308753},{"$f":"Operations!IQ153","v":3.281030788365467},{"$f":"Operations!IR153","v":3.2973143196576999},{"$f":"Operations!IS153","v":3.3136786650015062},{"$f":"Operations!IT153","v":3.330124225471494},{"$f":"Operations!IU153","v":3.3466514041327775},{"$f":"Operations!IV153","v":3.3632606060508548},{"$f":"Operations!IW153","v":3.379952238301537},{"$f":"Operations!IX153","v":3.3967267099809249},{"$f":"Operations!IY153","v":3.4135844322154338},{"$f":"Operations!IZ153","v":3.4305258181718727},{"$f":"Operations!JA153","v":3.4475512830675688},{"$f":"Operations!JB153","v":3.4646612441805442},{"$f":"Operations!JC153","v":3.4818561208597436},{"$f":"Operations!JD153","v":3.4991363345353115},{"$f":"Operations!JE153","v":3.5165023087289216},{"$f":"Operations!JF153","v":3.5339544690641564},{"$f":"Operations!JG153","v":3.5514932432769397},{"$f":"Operations!JH153","v":3.5691190612260191},{"$f":"Operations!JI153","v":3.5868323549035011},{"$f":"Operations!JJ153","v":3.6046335584454408},{"$f":"Operations!JK153","v":3.6225231081424796},{"$f":"Operations!JL153","v":3.6405014424505402},{"$f":"Operations!JM153","v":3.6585690020015722},{"$f":"Operations!JN153","v":3.6767262296143506},{"$f":"Operations!JO153","v":3.6949735703053301},{"$f":"Operations!JP153","v":3.7133114712995523},{"$f":"Operations!JQ153","v":3.7317403820416049},{"$f":"Operations!JR153","v":3.7502607542066388},{"$f":"Operations!JS153","v":3.768873041711438},{"$f":"Operations!JT153","v":3.7875777007255444},{"$f":"Operations!JU153","v":3.8063751896824378},{"$f":"Operations!JV153","v":3.8252659692907724},{"$f":"Operations!JW153","v":3.8442505025456679},{"$f":"Operations!JX153","v":3.8633292547400564},{"$f":"Operations!JY153","v":3.8825026934760878},{"$f":"Operations!JZ153","v":3.901771288676589},{"$f":"Operations!KA153","v":3.9211355125965821},{"$f":"Operations!KB153","v":3.9405958398348586},{"$f":"Operations!KC153","v":3.9601527473456106},{"$f":"Operations!KD153","v":3.9798067144501221},{"$f":"Operations!KE153","v":3.9995582228485151},{"$f":"Operations!KF153","v":4.0194077566315567},{"$f":"Operations!KG153","v":4.0393558022925236},{"$f":"Operations!KH153","v":4.0594028487391256},{"$f":"Operations!KI153","v":4.0795493873054864},{"$f":"Operations!KJ153","v":4.0997959117641889},{"$f":"Operations!KK153","v":4.1201429183383755},{"$f":"Operations!KL153","v":4.1405909057139088},{"$f":"Operations!KM153","v":4.1611403750515965},{"$f":"Operations!KN153","v":4.1817918299994732},{"$f":"Operations!KO153","v":4.2025457767051435},{"$f":"Operations!KP153","v":4.2234027238281877},{"$f":"Operations!KQ153","v":4.2443631825526298},{"$f":"Operations!KR153","v":4.2654276665994644},{"$f":"Operations!KS153","v":4.2865966922392476},{"$f":"Operations!KT153","v":4.3078707783047525}]
[null,"Real Equity Cash Flow",null,null,null,null,null,{"$f":"H200/H203","v":-369.61717835710476},{"$f":"I200/I203","v":-204.35956753288721},0,0,0,0,0,0,46.907843787682843,24.24616717724216,24.783811795894721,25.891489029992417,26.183259906209386,25.510522456206047,26.038231640341458,27.136040735551113,27.418010346146175,27.089535358465902,27.505226773892996,28.341784432457651,28.614216097254168,27.92227068837887,28.430902341474781,29.509763513705902,29.772913994527823,29.071750585800174,29.571227025455826,30.640995375335912,30.895115031946371,30.184982406556735,30.675550848855533,31.736472034771719,31.981804977217628,31.616942980685621,31.996495474207883,32.797160734905312,33.03394497234909,32.306595562444159,32.780065105919505,33.824004534248573,34.052472120366133,33.316863158727379,33.782129888924075,34.817922883466842,35.038300058489298,34.294656353794529,34.751943656458835,35.779812188601404,35.992319518076158,35.594857513017296,35.942034174748514,36.710546361281324,36.915398871626742,36.156337679628763,36.598313992405096,37.610977356218413,37.808384667144225,37.041929851081179,37.476563787318874,38.481935696271968,38.672102150136361,37.898456752888293,37.452892217106701,34.543971142158782,34.738908396348045,{"$f":"BU200/BU203","v":34.324079992627084},34.654092349136434,35.405640751374015,83.886797790308037,42.051456205500571,42.018880068809587,42.750618895028303,42.776370781632465,42.052012947317735,42.019434061200442,42.751170151570655,42.776919315837098,42.052558772628693,42.019977190995391,42.751710599161193,42.777457094469078,42.301009015817534,42.272157953061061,42.75224044974015,42.777984328422008,42.053618525731466,42.021031710589568,42.752759911092063,42.778501224454288,42.054132869112749,42.021543513925913,42.753269186927305,42.779007985270269,42.054637127329691,42.02204528190272,42.753768476961831,42.779504809599644,42.303046618465579,42.2741854931663,42.754257976995675,42.77999189227549,42.055616175386426,42.023019495006494,42.754737878989644,42.78046942431066,42.056091349166614,24.454656628820061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG200/EG203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS200/GS203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE200/JE203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Real Equity IRR",null,null,null,{"$f":"XIRR(H204:KT204,H6:KT6)","v":0.19664099812507629}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,{"$f":"H168","v":0},{"$f":"I168","v":0},0,0,0,0,35.212098163267171,61.155779475352468,61.506255501426693,60.771306179633022,61.228155971806778,62.284207668172144,62.499248315604135,61.704520956352461,62.171083892480695,63.248832770884363,63.468750379375962,63.03810741041665,63.406221969580017,64.235054968094744,64.459947076867181,63.634276551485925,64.120852449417939,65.243306201693315,65.473272300752171,64.631664512974282,65.128548076975918,66.274027052407789,66.509168621558814,65.651304826136368,66.158702209529011,67.327666912580511,67.568087461225545,67.104320318809542,67.505154012875607,68.404684162400628,68.650489270129555,67.759131596556216,68.288191653422118,69.505546349661088,69.756843707655577,68.848235028721788,69.388452434835983,70.630730373110708,70.887629826376099,69.9614251219746,70.513023024322081,71.780722669473292,72.043336259914952,71.543714446875981,71.979964384808142,72.956019404207041,73.224461414568523,72.26200185929342,72.837048136079943,74.157126666079449,74.431513664759152,73.450381066489513,74.037504416922744,75.384560665633245,75.665011552397516,74.664832450273479,74.095056252122603,70.205247565688836,70.475931024698639,{"$f":"BU168","v":69.921546369490457},70.380179395168938,71.42311480115842,68.802884262533297,58.302056462826833,58.546016387213051,59.861187272929158,60.194512065147016,59.468884922171441,59.717724045045394,61.059198348475817,61.399189636538054,60.659049950702951,60.912865856034387,62.281169645533424,62.627960759356888,62.237777572199825,62.503999957894521,63.52758036853217,63.881307304632109,63.111265975489268,63.375336043396089,64.798919305990893,65.159720780812833,64.374278625087143,64.643630094352091,66.095685022198808,66.463702526517181,65.662551527676968,65.937290026327219,67.418386052730867,67.793763907135599,67.371417077065487,67.659584749053352,68.767541103873555,69.150426515366377,68.316909016173057,68.602746950168793,70.143679256039107,70.5342223757618,69.684034526584583,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,{"$f":"H169+H170","v":0},{"$f":"I169+I170","v":0},0,0,0,0,13.422798410646081,13.422798410646081,13.422798410646081,35.794129095056221,35.570415788212117,35.346702481368013,35.122989174523909,34.899275867679812,34.675562560835708,34.451849253991611,34.228135947147507,34.004422640303403,33.780709333459299,33.556996026615202,33.333282719771098,33.109569412926994,32.885856106082898,32.662142799238794,32.43842949239469,32.214716185550586,31.991002878706489,31.767289571862385,31.543576265018284,31.319862958174184,31.09614965133008,30.87243634448598,30.648723037641879,30.425009730797775,30.201296423953675,29.977583117109575,29.753869810265471,29.53015650342137,29.30644319657727,29.082729889733166,28.859016582889065,28.635303276044962,28.411589969200861,28.187876662356761,27.964163355512657,27.740450048668556,27.516736741824452,27.293023434980352,27.069310128136252,26.845596821292151,26.621883514448051,26.398170207603947,26.174456900759846,25.950743593915746,25.727030287071646,25.503316980227545,25.279603673383441,25.055890366539341,24.83217705969524,24.60846375285114,24.38475044600704,24.161037139162936,23.937323832318835,23.713610525474735,23.489897218630631,{"$f":"BU169+BU170","v":23.266183911786531},23.04247060494243,22.81875729809833,22.595043991254226,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG169+EG170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS169+GS170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE169+JE170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,{"$f":"MIN(H210:KT210)","v":1.69780094434611},null,{"$f":"IF(H209>0.1,H208/H209)","v":false},{"$f":"IF(I209>0.1,I208/I209)","v":false},false,false,false,false,2.6233052964081804,4.5561124889462485,4.5822229925351463,1.69780094434611,1.7213224702337477,1.7620938672002984,1.7794398991796891,1.7680745351366147,1.79293656111292,1.8358617647659745,1.8542859148794897,1.8538208419895759,1.8769949838435476,1.9142075445951039,1.9338013486032626,1.9219300546578884,1.9498003105826855,1.9975206955256419,2.0183860108302292,2.006277632269311,2.0358395241283946,2.0862348644030826,2.1084853557114656,2.0961555583372053,2.1275528626965943,2.1808342613881742,2.2045971500424462,2.2055644653051028,2.2351740489966176,2.2818612125991891,2.3072793457758642,2.2945740767985985,2.3301425968128937,2.3899251072093493,2.4171594173106867,2.4043131083691787,2.4422586877417083,2.5057130488808284,2.5349454916698524,2.5220003640615953,2.5625503374876866,2.6300026026971741,2.6614396864525931,2.6650074097116829,2.703789322259774,2.7636771348338449,2.7975541839205387,2.7845830928804496,2.8311486916032447,2.9077443817826794,2.9443307192005981,2.9314616240729627,2.9815148401584159,3.0633590712016381,3.1029643596286025,3.0902991465233209,3.0953776107621356,2.9605465388861685,3.0002656192468051,{"$f":"IF(BU209>0.1,BU208/BU209)","v":3.0052864120131257},3.0543677629808039,3.1300177248088215,3.0450431647384515,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG209>0.1,EG208/EG209)","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,{"$f":"IF(GS209>0.1,GS208/GS209)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE209>0.1,JE208/JE209)","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]
[]
[null,"LLCR"]
[null,null,"LLCR Period",null,null,null,null,{"$f":"AND(H8,H5<=$G$72)","v":false},{"$f":"AND(I8,I5<=$G$72)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BU8,BU5<=$G$72)","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EG8,EG5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GS8,GS5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JE8,JE5<=$G$72)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"CFADS over Debt Repayment",null,null,null,null,{"$f":"IF(H213,H208)","v":false},{"$f":"IF(I213,I208)","v":false},false,false,false,false,35.212098163267171,61.155779475352468,61.506255501426693,60.771306179633022,61.228155971806778,62.284207668172144,62.499248315604135,61.704520956352461,62.171083892480695,63.248832770884363,63.468750379375962,63.03810741041665,63.406221969580017,64.235054968094744,64.459947076867181,63.634276551485925,64.120852449417939,65.243306201693315,65.473272300752171,64.631664512974282,65.128548076975918,66.274027052407789,66.509168621558814,65.651304826136368,66.158702209529011,67.327666912580511,67.568087461225545,67.104320318809542,67.505154012875607,68.404684162400628,68.650489270129555,67.759131596556216,68.288191653422118,69.505546349661088,69.756843707655577,68.848235028721788,69.388452434835983,70.630730373110708,70.887629826376099,69.9614251219746,70.513023024322081,71.780722669473292,72.043336259914952,71.543714446875981,71.979964384808142,72.956019404207041,73.224461414568523,72.26200185929342,72.837048136079943,74.157126666079449,74.431513664759152,73.450381066489513,74.037504416922744,75.384560665633245,75.665011552397516,74.664832450273479,74.095056252122603,70.205247565688836,70.475931024698639,{"$f":"IF(BU213,BU208)","v":69.921546369490457},70.380179395168938,71.42311480115842,68.802884262533297,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG213,EG208)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS213,GS208)","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,{"$f":"IF(JE213,JE208)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"PV",null,null,{"$f":"(1+G80)^(1/4)-1","v":9.8534065489688238E-3},{"$f":"NPV(F215,H214:KT214)","v":3123.8379267425285}]
[null,null,"Debt Balance",null,null,{"$f":"F28","v":1342.2798410646083}]
[null,null,"LLCR Period",null,null,{"$f":"G215/F216","v":2.3272627891549837}]
[]
[null,"PLCR"]
[null,null,"CFADS",null,null,null,null,{"$f":"IF(H8,H208)","v":false},{"$f":"IF(I8,I208)","v":false},false,false,false,false,35.212098163267171,61.155779475352468,61.506255501426693,60.771306179633022,61.228155971806778,62.284207668172144,62.499248315604135,61.704520956352461,62.171083892480695,63.248832770884363,63.468750379375962,63.03810741041665,63.406221969580017,64.235054968094744,64.459947076867181,63.634276551485925,64.120852449417939,65.243306201693315,65.473272300752171,64.631664512974282,65.128548076975918,66.274027052407789,66.509168621558814,65.651304826136368,66.158702209529011,67.327666912580511,67.568087461225545,67.104320318809542,67.505154012875607,68.404684162400628,68.650489270129555,67.759131596556216,68.288191653422118,69.505546349661088,69.756843707655577,68.848235028721788,69.388452434835983,70.630730373110708,70.887629826376099,69.9614251219746,70.513023024322081,71.780722669473292,72.043336259914952,71.543714446875981,71.979964384808142,72.956019404207041,73.224461414568523,72.26200185929342,72.837048136079943,74.157126666079449,74.431513664759152,73.450381066489513,74.037504416922744,75.384560665633245,75.665011552397516,74.664832450273479,74.095056252122603,70.205247565688836,70.475931024698639,{"$f":"IF(BU8,BU208)","v":69.921546369490457},70.380179395168938,71.42311480115842,68.802884262533297,58.302056462826833,58.546016387213051,59.861187272929158,60.194512065147016,59.468884922171441,59.717724045045394,61.059198348475817,61.399189636538054,60.659049950702951,60.912865856034387,62.281169645533424,62.627960759356888,62.237777572199825,62.503999957894521,63.52758036853217,63.881307304632109,63.111265975489268,63.375336043396089,64.798919305990893,65.159720780812833,64.374278625087143,64.643630094352091,66.095685022198808,66.463702526517181,65.662551527676968,65.937290026327219,67.418386052730867,67.793763907135599,67.371417077065487,67.659584749053352,68.767541103873555,69.150426515366377,68.316909016173057,68.602746950168793,70.143679256039107,70.5342223757618,69.684034526584583,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG8,EG208)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS8,GS208)","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,{"$f":"IF(JE8,JE208)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"PV",null,null,{"$f":"F215","v":9.8534065489688238E-3},{"$f":"NPV(F221,H220:KT220)","v":4189.8276656993839}]
[null,null,"Debt Balance",null,null,{"$f":"F216","v":1342.2798410646083}]
[null,null,"LLCR Period",null,null,{"$f":"G221/F222","v":3.1214263505412458}]
[]
["Graph"]
[null,null,null,null,null,null,null,{"$f":"IF(H8,H6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I8,I6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31",{"$f":"IF(BU8,BU6,NA())","v":"2032-03-31"},"2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31",{"$error":"#N/A"},{"$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(EG8,EG6,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"},{"$error":"#N/A"},{"$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"},{"$error":"#N/A"},{"$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"},{"$f":"IF(GS8,GS6,NA())","v":{"$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"},{"$error":"#N/A"},{"$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"},{"$error":"#N/A"},{"$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(JE8,JE6,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"},{"$error":"#N/A"},{"$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"}]
[null,null,"CFADS",null,null,null,null,{"$f":"H208","v":0},{"$f":"I208","v":0},0,0,0,0,35.212098163267171,61.155779475352468,61.506255501426693,60.771306179633022,61.228155971806778,62.284207668172144,62.499248315604135,61.704520956352461,62.171083892480695,63.248832770884363,63.468750379375962,63.03810741041665,63.406221969580017,64.235054968094744,64.459947076867181,63.634276551485925,64.120852449417939,65.243306201693315,65.473272300752171,64.631664512974282,65.128548076975918,66.274027052407789,66.509168621558814,65.651304826136368,66.158702209529011,67.327666912580511,67.568087461225545,67.104320318809542,67.505154012875607,68.404684162400628,68.650489270129555,67.759131596556216,68.288191653422118,69.505546349661088,69.756843707655577,68.848235028721788,69.388452434835983,70.630730373110708,70.887629826376099,69.9614251219746,70.513023024322081,71.780722669473292,72.043336259914952,71.543714446875981,71.979964384808142,72.956019404207041,73.224461414568523,72.26200185929342,72.837048136079943,74.157126666079449,74.431513664759152,73.450381066489513,74.037504416922744,75.384560665633245,75.665011552397516,74.664832450273479,74.095056252122603,70.205247565688836,70.475931024698639,{"$f":"BU208","v":69.921546369490457},70.380179395168938,71.42311480115842,68.802884262533297,58.302056462826833,58.546016387213051,59.861187272929158,60.194512065147016,59.468884922171441,59.717724045045394,61.059198348475817,61.399189636538054,60.659049950702951,60.912865856034387,62.281169645533424,62.627960759356888,62.237777572199825,62.503999957894521,63.52758036853217,63.881307304632109,63.111265975489268,63.375336043396089,64.798919305990893,65.159720780812833,64.374278625087143,64.643630094352091,66.095685022198808,66.463702526517181,65.662551527676968,65.937290026327219,67.418386052730867,67.793763907135599,67.371417077065487,67.659584749053352,68.767541103873555,69.150426515366377,68.316909016173057,68.602746950168793,70.143679256039107,70.5342223757618,69.684034526584583,40.720770982978863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,{"$f":"H209","v":0},{"$f":"I209","v":0},0,0,0,0,13.422798410646081,13.422798410646081,13.422798410646081,35.794129095056221,35.570415788212117,35.346702481368013,35.122989174523909,34.899275867679812,34.675562560835708,34.451849253991611,34.228135947147507,34.004422640303403,33.780709333459299,33.556996026615202,33.333282719771098,33.109569412926994,32.885856106082898,32.662142799238794,32.43842949239469,32.214716185550586,31.991002878706489,31.767289571862385,31.543576265018284,31.319862958174184,31.09614965133008,30.87243634448598,30.648723037641879,30.425009730797775,30.201296423953675,29.977583117109575,29.753869810265471,29.53015650342137,29.30644319657727,29.082729889733166,28.859016582889065,28.635303276044962,28.411589969200861,28.187876662356761,27.964163355512657,27.740450048668556,27.516736741824452,27.293023434980352,27.069310128136252,26.845596821292151,26.621883514448051,26.398170207603947,26.174456900759846,25.950743593915746,25.727030287071646,25.503316980227545,25.279603673383441,25.055890366539341,24.83217705969524,24.60846375285114,24.38475044600704,24.161037139162936,23.937323832318835,23.713610525474735,23.489897218630631,{"$f":"BU209","v":23.266183911786531},23.04247060494243,22.81875729809833,22.595043991254226,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,-1.0729195309977513E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Annual","index":5,"n_rows":95,"n_cols":40,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[null,"Period",null,null,null,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]
[null,"Start of Period",null,null,"Date",{"$f":"YEAR(Assumptions!F3)","v":2016},{"$f":"F3+1","v":2017},{"$f":"G3+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Operations",null,null,null,"Date"]
[null,"Days in Period",null,null,"Days",{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!F$3)","v":92},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!G$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!H$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!I$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!J$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!K$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!L$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!M$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!N$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!O$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!P$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!Q$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!R$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!S$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!T$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!U$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!V$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!W$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!X$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!Y$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!Z$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AA$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AB$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AC$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AD$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AE$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AF$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AG$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AH$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AI$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AJ$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AK$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AL$3)","v":366},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AM$3)","v":365},{"$f":"SUMIFS(Operations!19:19,Operations!$8:$8,Annual!AN$3)","v":365}]
[null,"Hours in Period",null,null,"Hours",{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!F$3)","v":2208},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!G$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!H$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!I$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!J$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!K$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!L$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!M$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!N$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!O$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!P$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!Q$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!R$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!S$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!T$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!U$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!V$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!W$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!X$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!Y$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!Z$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AA$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AB$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AC$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AD$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AE$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AF$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AG$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AH$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AI$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AJ$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AK$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AL$3)","v":8784},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AM$3)","v":8760},{"$f":"SUMIFS(Operations!20:20,Operations!$8:$8,Annual!AN$3)","v":8760}]
[null,"Gross generation ",null,null,"MWH",{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!G$3)","v":2459.16},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!H$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!I$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!J$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!K$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!L$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!M$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!N$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!O$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!P$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!Q$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!R$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!S$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!T$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!U$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!V$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!W$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!X$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!Y$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!Z$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AA$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AB$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AC$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AD$3)","v":3272.9184},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AE$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AF$3)","v":804.81600000000003},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!21:21,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,"Auxiliary Consumption",null,null,"MWH",{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!G$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!22:22,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,"Net Generation",null,null,"MWH",{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!G$3)","v":2459.16},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!H$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!I$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!J$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!K$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!L$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!M$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!N$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!O$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!P$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!Q$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!R$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!S$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!T$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!U$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!V$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!W$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!X$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!Y$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!Z$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AA$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AB$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AC$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AD$3)","v":3272.9184},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AE$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AF$3)","v":804.81600000000003},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!23:23,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,"T & D Loss",null,null,"MWH",{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!G$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!24:24,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Generation Available for Sale",null,"MWH",{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!G$3)","v":2459.16},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!H$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!I$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!J$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!K$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!L$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!M$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!N$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!O$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!P$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!Q$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!R$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!S$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!T$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!U$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!V$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!W$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!X$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!Y$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!Z$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AA$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AB$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AC$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AD$3)","v":3272.9184},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AE$3)","v":3263.9760000000001},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AF$3)","v":804.81600000000003},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!25:25,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
["Capital Expenditures"]
[null,"Capital Expenditures"]
[null,null,"Land",null,"USD 000's",{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!G$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!36:36,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Material Cost",null,"USD 000's",{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!F$3)","v":1338.5152819503191},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!G$3)","v":334.62882048757979},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!37:37,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Services Cost",null,"USD 000's",{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!F$3)","v":142.39524276067226},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!G$3)","v":35.598810690168072},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!38:38,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Other Expenses",null,"USD 000's",{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!G$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!39:39,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Contingencies",null,"USD 000's",{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!G$3)","v":57.251695542950706},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!40:40,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,null,"Total","USD 000's",{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!F$3)","v":1480.9105247109915},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!G$3)","v":427.47932672069862},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!41:41,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"Revenues from PPA",null,null,"USD 000's",{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!G$3)","v":214.93058400000004},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!H$3)","v":289.57011408000005},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!I$3)","v":295.36151636160002},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!J$3)","v":302.08188770553602},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!K$3)","v":307.2941216226086},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!L$3)","v":313.44000405506085},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!M$3)","v":319.70880413616209},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!N$3)","v":326.98315020598079},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!O$3)","v":332.62503982326308},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!P$3)","v":339.27754061972831},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!Q$3)","v":346.06309143212286},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!R$3)","v":353.93707756106426},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!S$3)","v":360.04404032598063},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!T$3)","v":367.24492113250022},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!U$3)","v":374.58981955515026},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!V$3)","v":383.11287536851034},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!W$3)","v":389.72324826517837},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!X$3)","v":397.51771323048195},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!Y$3)","v":405.46806749509159},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!Z$3)","v":414.69369720894747},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AA$3)","v":421.84897742189321},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AB$3)","v":430.2859569703312},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AC$3)","v":438.89167610973777},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AD$3)","v":448.87779440826711},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AE$3)","v":456.62289982457128},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AF$3)","v":113.13895331685734},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!50:50,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"O&M without Inflation",null,null,"USD 000's",{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!G$3)","v":16.019464810575634},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!H$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!I$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!J$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!K$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!L$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!M$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!N$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!O$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!P$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!Q$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!R$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!S$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!T$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!U$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!V$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!W$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!X$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!Y$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!Z$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AA$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AB$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AC$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AD$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AE$3)","v":21.359286414100843},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AF$3)","v":5.3398216035252108},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!58:58,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,"Nominal O&M",null,null,"USD 000's",{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!G$3)","v":16.178998572664199},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!H$3)","v":21.949196579713206},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!I$3)","v":22.388180511307482},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!J$3)","v":22.835944121533636},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!K$3)","v":23.292663003964314},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!L$3)","v":23.758516264043607},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!M$3)","v":24.233686589324488},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!N$3)","v":24.718360321110985},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!O$3)","v":25.2127275275332},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!P$3)","v":25.716982078083873},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!Q$3)","v":26.231321719645553},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!R$3)","v":26.755948154038471},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!S$3)","v":27.291067117119251},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!T$3)","v":27.83688845946164},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!U$3)","v":28.393626228650884},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!V$3)","v":28.961498753223907},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!W$3)","v":29.540728728288393},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!X$3)","v":30.131543302854169},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!Y$3)","v":30.734174168911263},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!Z$3)","v":31.348857652289499},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AA$3)","v":31.9758348053353},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AB$3)","v":32.615351501442014},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AC$3)","v":33.267658531470857},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AD$3)","v":33.933011702100288},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AE$3)","v":34.611671936142294},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AF$3)","v":8.760543332115784},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!59:59,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"Insurance ",null,null,"USD 000's",{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!G$3)","v":3.4585749277496518},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!H$3)","v":4.3322358017350799},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!I$3)","v":4.0131530185757009},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!J$3)","v":3.694070235416322},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!K$3)","v":3.3749874522569434},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!L$3)","v":3.0559046690975649},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!M$3)","v":2.7368218859381859},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!N$3)","v":2.4177391027788073},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!O$3)","v":2.0986563196194283},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!P$3)","v":1.7795735364600493},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!Q$3)","v":1.4604907533006708},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!R$3)","v":1.1414079701412918},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!S$3)","v":0.82232518698191304},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!T$3)","v":0.50324240382253438},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!U$3)","v":0.25486546465870191},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!V$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!W$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!X$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!Y$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!Z$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AA$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AB$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AC$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AD$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AE$3)","v":0.23854873142896169},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AF$3)","v":5.9637182857240421E-2},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!72:72,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"Total O&M",null,null,null,{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!G$3)","v":19.637573500413851},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!H$3)","v":26.281432381448283},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!I$3)","v":26.401333529883178},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!J$3)","v":26.530014356949955},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!K$3)","v":26.667650456221256},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!L$3)","v":26.814420933141175},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!M$3)","v":26.970508475262676},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!N$3)","v":27.136099423889789},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!O$3)","v":27.31138384715263},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!P$3)","v":27.496555614543919},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!Q$3)","v":27.691812472946225},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!R$3)","v":27.897356124179762},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!S$3)","v":28.113392304101165},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!T$3)","v":28.340130863284173},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!U$3)","v":28.648491693309587},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!V$3)","v":29.20004748465287},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!W$3)","v":29.779277459717356},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!X$3)","v":30.370092034283132},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!Y$3)","v":30.972722900340223},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!Z$3)","v":31.587406383718463},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AA$3)","v":32.214383536764259},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AB$3)","v":32.853900232870977},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AC$3)","v":33.506207262899821},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AD$3)","v":34.171560433529251},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AE$3)","v":34.850220667571257},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AF$3)","v":8.8201805149730248},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!74:74,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,null,"Change in Current Assets",null,null,{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!G$3)","v":25.828787288154317},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!H$3)","v":0.51657574576308463},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!I$3)","v":0.52690726067834603},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!J$3)","v":0.53744540589191203},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!K$3)","v":0.5481943140097556},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!L$3)","v":0.55915820028995},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!M$3)","v":0.57034136429575355},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!N$3)","v":0.58174819158165647},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!O$3)","v":0.59338315541330289},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!P$3)","v":0.60525081852156148},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!Q$3)","v":0.61735583489199541},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!R$3)","v":0.62970295158983092},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!S$3)","v":0.64229701062162547},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!T$3)","v":0.65514295083406182},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!U$3)","v":0.66824580985075244},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!V$3)","v":0.68161072604775796},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!W$3)","v":0.69524294056871128},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!X$3)","v":0.70914779938009076},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!Y$3)","v":0.72333075536769087},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!Z$3)","v":0.73779737047504312},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AA$3)","v":0.75255331788454782},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AB$3)","v":0.7676043842422331},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AC$3)","v":0.78295647192708628},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AD$3)","v":0.79861560136562559},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AE$3)","v":0.81458791339293413},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AF$3)","v":-41.543983583039626},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!91:91,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"Total Pre-tax Cash Flow",null,null,null,{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!F$3)","v":-1480.9105247109915},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!G$3)","v":-258.01510350926674},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!H$3)","v":262.77210595278865},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!I$3)","v":268.43327557103845},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!J$3)","v":275.01442794269417},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!K$3)","v":280.0782768523776},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!L$3)","v":286.06642492162968},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!M$3)","v":292.16795429660363},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!N$3)","v":299.26530259050941},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!O$3)","v":304.72027282069712},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!P$3)","v":311.17573418666285},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!Q$3)","v":317.75392312428471},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!R$3)","v":325.4100184852947},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!S$3)","v":331.28835101125787},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!T$3)","v":338.24964731838202},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!U$3)","v":345.27308205198995},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!V$3)","v":353.23121715780974},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!W$3)","v":359.24872786489232},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!X$3)","v":366.43847339681872},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!Y$3)","v":373.7720138393837},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!Z$3)","v":382.368493454754},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AA$3)","v":388.88204056724442},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AB$3)","v":396.66445235321805},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AC$3)","v":404.60251237491099},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AD$3)","v":413.9076183733722},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AE$3)","v":420.9580912436071},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AF$3)","v":145.86275638492396},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!93:93,Operations!$8:$8,Annual!AN$3)","v":0}]
[]
[null,"Free Cash Flow"]
[null,null,"EBITDA",null,null,{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!G$3)","v":195.29301049958616},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!H$3)","v":263.28868169855173},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!I$3)","v":268.96018283171685},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!J$3)","v":275.55187334858601},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!K$3)","v":280.62647116638743},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!L$3)","v":286.6255831219197},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!M$3)","v":292.73829566089944},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!N$3)","v":299.84705078209106},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!O$3)","v":305.3136559761104},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!P$3)","v":311.78098500518439},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!Q$3)","v":318.37127895917666},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!R$3)","v":326.03972143688452},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!S$3)","v":331.93064802187945},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!T$3)","v":338.90479026921611},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!U$3)","v":345.9413278618407},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!V$3)","v":353.91282788385752},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!W$3)","v":359.94397080546099},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!X$3)","v":367.14762119619883},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!Y$3)","v":374.49534459475137},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!Z$3)","v":383.10629082522905},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AA$3)","v":389.63459388512899},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AB$3)","v":397.43205673746024},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AC$3)","v":405.38546884683802},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AD$3)","v":414.70623397473787},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AE$3)","v":421.77267915700003},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AF$3)","v":104.31877280188431},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!142:142,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Less: Working Capital Change",null,null,{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!G$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!143:143,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Less: Capital Expenditure",null,null,{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!F$3)","v":1480.9105247109915},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!G$3)","v":427.47932672069862},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!H$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!I$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!J$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!K$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!L$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!M$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!N$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!O$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!P$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!Q$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!R$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!S$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!T$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!U$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!V$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!W$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!X$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!Y$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!Z$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AA$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AB$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AC$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AD$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AE$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AF$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!144:144,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,"Less: Taxes on Operations",null,null,{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!F$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!G$3)","v":19.921351643959785},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!H$3)","v":27.141626993513764},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!I$3)","v":28.276366761484603},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!J$3)","v":29.595215720873497},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!K$3)","v":30.61052856576465},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!L$3)","v":31.810815888047657},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!M$3)","v":33.033832131065381},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!N$3)","v":34.456134083825596},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!O$3)","v":35.549878784532005},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!P$3)","v":36.843845808346558},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!Q$3)","v":38.162415346926451},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!R$3)","v":39.696698146760042},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!S$3)","v":40.875340010569367},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!T$3)","v":42.270708956060858},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!U$3)","v":57.607569562083015},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!V$3)","v":70.809993820932505},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!W$3)","v":72.016689818829619},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!X$3)","v":117.41696332286915},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!Y$3)","v":127.290967627756},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!Z$3)","v":130.21782825149538},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AA$3)","v":132.43679846155536},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AB$3)","v":135.08715608506276},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AC$3)","v":137.79052086104028},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AD$3)","v":140.95864892801342},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AE$3)","v":143.36053364546433},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AF$3)","v":35.457950875360481},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!145:145,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,null,"Free Cash Flow",null,{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!F$3)","v":-1480.9105247109915},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!G$3)","v":-252.10766786507222},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!H$3)","v":236.14705470503799},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!I$3)","v":240.68381607023224},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!J$3)","v":245.95665762771253},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!K$3)","v":250.01594260062274},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!L$3)","v":254.814767233872},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!M$3)","v":259.70446352983402},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!N$3)","v":265.39091669826541},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!O$3)","v":269.76377719157836},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!P$3)","v":274.93713919683785},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!Q$3)","v":280.20886361225018},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!R$3)","v":286.34302329012445},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!S$3)","v":291.0553080113101},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!T$3)","v":296.63408131315521},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!U$3)","v":288.33375829975768},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!V$3)","v":283.10283406292501},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!W$3)","v":287.92728098663139},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!X$3)","v":249.73065787332965},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!Y$3)","v":247.20437696699537},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!Z$3)","v":252.88846257373368},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AA$3)","v":257.19779542357367},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AB$3)","v":262.34490065239748},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AC$3)","v":267.59494798579772},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AD$3)","v":273.7475850467244},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AE$3)","v":278.4121455115357},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AF$3)","v":68.860821926523826},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AG$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AH$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AI$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AJ$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AK$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AL$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AM$3)","v":0},{"$f":"SUMIFS(Operations!146:146,Operations!$8:$8,Annual!AN$3)","v":0}]
[null,null,null,"Project IRR",{"$f":"IRR(41:41)","v":0.12766284218496327}]
[]
["Period by Period Uses and Sources"]
[null,null,"Capital Expenditures"]
[null,null,null,"Land",{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!G$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!34:34,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Material Cost",{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!F$3)","v":1338.5152819503191},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!G$3)","v":334.62882048757979},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!35:35,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Services Cost",{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!F$3)","v":142.39524276067226},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!G$3)","v":35.598810690168072},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!36:36,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Other Expenses",{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!G$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!37:37,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Contingencies",{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!G$3)","v":57.251695542950706},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!38:38,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Sub-total Cap Exp",{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!F$3)","v":1480.9105247109915},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!G$3)","v":427.47932672069862},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!39:39,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Interest During Construction",{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!F$3)","v":0.87576572229170124},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!G$3)","v":8.2770129383156927},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!40:40,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Total Project Cost",{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!F$3)","v":1481.7862904332831},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!G$3)","v":435.75633965901432},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!41:41,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[]
[null,"Sources of Funds"]
[null,null,"Monthly Fund Requirement"]
[null,null,"Equity for the Month",null,{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!F$3)","v":575.26278902768911},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!G$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!57:57,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Debt for the Month",null,{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!F$3)","v":906.52350140559395},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!G$3)","v":435.75633965901432},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!58:58,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"Total Sources of Funds",{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!F$3)","v":1481.7862904332831},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!G$3)","v":435.75633965901432},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!59:59,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
["Profit and Loss"]
[null,"Revenues",null,null,{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!G$3)","v":214.93058400000004},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!H$3)","v":289.57011408000005},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!I$3)","v":295.36151636160002},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!J$3)","v":302.08188770553602},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!K$3)","v":307.2941216226086},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!L$3)","v":313.44000405506085},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!M$3)","v":319.70880413616209},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!N$3)","v":326.98315020598079},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!O$3)","v":332.62503982326308},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!P$3)","v":339.27754061972831},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!Q$3)","v":346.06309143212286},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!R$3)","v":353.93707756106426},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!S$3)","v":360.04404032598063},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!T$3)","v":367.24492113250022},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!U$3)","v":374.58981955515026},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!V$3)","v":383.11287536851034},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!W$3)","v":389.72324826517837},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!X$3)","v":397.51771323048195},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!Y$3)","v":405.46806749509159},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!Z$3)","v":414.69369720894747},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AA$3)","v":421.84897742189321},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AB$3)","v":430.2859569703312},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AC$3)","v":438.89167610973777},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AD$3)","v":448.87779440826711},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AE$3)","v":456.62289982457128},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AF$3)","v":113.13895331685734},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!95:95,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Cash Operating Expense",null,null,{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!G$3)","v":19.637573500413851},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!H$3)","v":26.281432381448283},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!I$3)","v":26.401333529883178},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!J$3)","v":26.530014356949955},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!K$3)","v":26.667650456221256},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!L$3)","v":26.814420933141175},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!M$3)","v":26.970508475262676},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!N$3)","v":27.136099423889789},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!O$3)","v":27.31138384715263},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!P$3)","v":27.496555614543919},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!Q$3)","v":27.691812472946225},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!R$3)","v":27.897356124179762},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!S$3)","v":28.113392304101165},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!T$3)","v":28.340130863284173},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!U$3)","v":28.648491693309587},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!V$3)","v":29.20004748465287},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!W$3)","v":29.779277459717356},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!X$3)","v":30.370092034283132},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!Y$3)","v":30.972722900340223},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!Z$3)","v":31.587406383718463},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AA$3)","v":32.214383536764259},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AB$3)","v":32.853900232870977},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AC$3)","v":33.506207262899821},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AD$3)","v":34.171560433529251},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AE$3)","v":34.850220667571257},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AF$3)","v":8.8201805149730248},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!96:96,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"EBITDA",null,{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!G$3)","v":195.29301049958616},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!H$3)","v":263.28868169855173},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!I$3)","v":268.96018283171685},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!J$3)","v":275.55187334858601},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!K$3)","v":280.62647116638743},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!L$3)","v":286.6255831219197},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!M$3)","v":292.73829566089944},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!N$3)","v":299.84705078209106},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!O$3)","v":305.3136559761104},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!P$3)","v":311.78098500518439},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!Q$3)","v":318.37127895917666},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!R$3)","v":326.03972143688452},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!S$3)","v":331.93064802187945},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!T$3)","v":338.90479026921611},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!U$3)","v":345.9413278618407},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!V$3)","v":353.91282788385752},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!W$3)","v":359.94397080546099},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!X$3)","v":367.14762119619883},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!Y$3)","v":374.49534459475137},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!Z$3)","v":383.10629082522905},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AA$3)","v":389.63459388512899},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AB$3)","v":397.43205673746024},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AC$3)","v":405.38546884683802},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AD$3)","v":414.70623397473787},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AE$3)","v":421.77267915700003},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AF$3)","v":104.31877280188431},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!97:97,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Interest Expense",null,null,{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!G$3)","v":40.268395231938243},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!H$3)","v":52.348913801519707},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!I$3)","v":48.769500892014086},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!J$3)","v":45.190087982508459},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!K$3)","v":41.610675073002831},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!L$3)","v":38.031262163497203},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!M$3)","v":34.451849253991575},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!N$3)","v":30.872436344485951},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!O$3)","v":27.293023434980324},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!P$3)","v":23.713610525474696},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!Q$3)","v":20.134197615969072},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!R$3)","v":16.554784706463455},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!S$3)","v":12.975371796957836},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!T$3)","v":9.3959588874522169},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!U$3)","v":5.8165459779465927},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!V$3)","v":2.2371330684409707},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!W$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!X$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!Y$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!Z$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AA$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AB$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AC$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AD$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AE$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AF$3)","v":-1.0729195309977513E-14},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!98:98,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Add: Interest Income",null,null,{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!G$3)","v":0.22827895142487142},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!H$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!I$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!J$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!K$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!L$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!M$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!N$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!O$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!P$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!Q$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!R$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!S$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!T$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!U$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!V$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!99:99,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Profit Before Tax and Depreciation",null,{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!G$3)","v":155.2528942190728},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!H$3)","v":211.6349907052053},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!I$3)","v":220.88590474787603},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!J$3)","v":231.05700817425085},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!K$3)","v":239.71101890155782},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!L$3)","v":249.2895437665957},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!M$3)","v":258.98166921508113},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!N$3)","v":269.66983724577841},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!O$3)","v":278.71585534930341},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!P$3)","v":288.76259728788295},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!Q$3)","v":298.93230415138089},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!R$3)","v":310.18015953859435},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!S$3)","v":319.65049903309495},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!T$3)","v":330.20405418993715},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!U$3)","v":340.82000469206741},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!V$3)","v":352.37091762358989},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!W$3)","v":359.94397080546105},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!X$3)","v":367.14762119619883},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!Y$3)","v":374.49534459475137},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!Z$3)","v":383.10629082522911},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AA$3)","v":389.63459388512905},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AB$3)","v":397.4320567374603},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AC$3)","v":405.38546884683808},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AD$3)","v":414.70623397473793},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AE$3)","v":421.77267915700008},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AF$3)","v":104.31877280188432},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!100:100,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Taxes after MAT Credit",null,{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!G$3)","v":11.818369022810389},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!H$3)","v":16.684410625745848},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!I$3)","v":18.535310380118304},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!J$3)","v":20.570319325908805},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!K$3)","v":22.301792157201568},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!L$3)","v":24.218239465886192},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!M$3)","v":26.157415695305527},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!N$3)","v":28.295877634467363},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!O$3)","v":30.105782321575383},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!P$3)","v":32.115909331791549},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!Q$3)","v":34.15063885677305},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!R$3)","v":36.401081643008254},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!S$3)","v":38.295883493219179},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!T$3)","v":40.407412425112284},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!U$3)","v":56.527237567379679},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!V$3)","v":73.398715137631953},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!W$3)","v":122.34495567677622},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!X$3)","v":124.79347644458799},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!Y$3)","v":127.29096762775602},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!Z$3)","v":130.2178282514954},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AA$3)","v":132.43679846155538},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AB$3)","v":135.08715608506276},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AC$3)","v":137.79052086104028},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AD$3)","v":140.95864892801345},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AE$3)","v":143.36053364546433},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AF$3)","v":35.457950875360481},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!157:157,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Less: Book Depreciation",null,{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!G$3)","v":96.183938325429637},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!H$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!I$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!J$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!K$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!L$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!M$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!N$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!O$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!P$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!Q$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!R$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!S$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!T$3)","v":128.24525110057286},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!U$3)","v":58.293295954804698},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!159:159,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[]
[null,null,"Net Income",null,{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!G$3)","v":47.25058687083277},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!H$3)","v":66.705328978886598},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!I$3)","v":74.105343267184878},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!J$3)","v":82.241437747769169},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!K$3)","v":89.163975643783374},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!L$3)","v":96.82605320013667},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!M$3)","v":104.57900241920274},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!N$3)","v":113.12870851073816},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!O$3)","v":120.36482192715513},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!P$3)","v":128.40143685551857},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!Q$3)","v":136.53641419403499},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!R$3)","v":145.53382679501323},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!S$3)","v":153.10936443930288},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!T$3)","v":161.55139066425198},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!U$3)","v":225.99947116988301},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!V$3)","v":278.97220248595784},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!W$3)","v":237.59901512868481},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!X$3)","v":242.35414475161085},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!Y$3)","v":247.2043769669954},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!Z$3)","v":252.88846257373373},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AA$3)","v":257.19779542357367},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AB$3)","v":262.34490065239754},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AC$3)","v":267.59494798579783},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AD$3)","v":273.74758504672451},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AE$3)","v":278.41214551153575},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AF$3)","v":68.86082192652384},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!161:161,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[]
["Cash Flow Waterfall"]
[null,"EBITDA",null,null,{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!G$3)","v":195.29301049958616},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!H$3)","v":263.28868169855173},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!I$3)","v":268.96018283171685},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!J$3)","v":275.55187334858601},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!K$3)","v":280.62647116638743},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!L$3)","v":286.6255831219197},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!M$3)","v":292.73829566089944},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!N$3)","v":299.84705078209106},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!O$3)","v":305.3136559761104},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!P$3)","v":311.78098500518439},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!Q$3)","v":318.37127895917666},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!R$3)","v":326.03972143688452},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!S$3)","v":331.93064802187945},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!T$3)","v":338.90479026921611},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!U$3)","v":345.9413278618407},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!V$3)","v":353.91282788385752},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!W$3)","v":359.94397080546099},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!X$3)","v":367.14762119619883},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!Y$3)","v":374.49534459475137},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!Z$3)","v":383.10629082522905},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AA$3)","v":389.63459388512899},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AB$3)","v":397.43205673746024},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AC$3)","v":405.38546884683802},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AD$3)","v":414.70623397473787},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AE$3)","v":421.77267915700003},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AF$3)","v":104.31877280188431},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!164:164,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Taxes Paid",null,null,{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!G$3)","v":11.818369022810389},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!H$3)","v":16.684410625745848},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!I$3)","v":18.535310380118304},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!J$3)","v":20.570319325908805},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!K$3)","v":22.301792157201568},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!L$3)","v":24.218239465886192},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!M$3)","v":26.157415695305527},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!N$3)","v":28.295877634467363},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!O$3)","v":30.105782321575383},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!P$3)","v":32.115909331791549},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!Q$3)","v":34.15063885677305},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!R$3)","v":36.401081643008254},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!S$3)","v":38.295883493219179},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!T$3)","v":40.407412425112284},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!U$3)","v":56.527237567379679},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!V$3)","v":73.398715137631953},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!W$3)","v":122.34495567677622},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!X$3)","v":124.79347644458799},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!Y$3)","v":127.29096762775602},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!Z$3)","v":130.2178282514954},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AA$3)","v":132.43679846155538},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AB$3)","v":135.08715608506276},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AC$3)","v":137.79052086104028},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AD$3)","v":140.95864892801345},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AE$3)","v":143.36053364546433},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AF$3)","v":35.457950875360481},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!165:165,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Add: Interest Income",null,null,{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!G$3)","v":0.22827895142487142},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!H$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!I$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!J$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!K$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!L$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!M$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!N$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!O$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!P$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!Q$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!R$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!S$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!T$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!U$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!V$3)","v":0.69522280817327475},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!166:166,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Working Captial Change",null,null,{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!G$3)","v":25.828787288154317},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!H$3)","v":0.51657574576308463},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!I$3)","v":0.52690726067834603},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!J$3)","v":0.53744540589191203},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!K$3)","v":0.5481943140097556},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!L$3)","v":0.55915820028995},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!M$3)","v":0.57034136429575355},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!N$3)","v":0.58174819158165647},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!O$3)","v":0.59338315541330289},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!P$3)","v":0.60525081852156148},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!Q$3)","v":0.61735583489199541},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!R$3)","v":0.62970295158983092},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!S$3)","v":0.64229701062162547},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!T$3)","v":0.65514295083406182},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!U$3)","v":0.66824580985075244},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!V$3)","v":0.68161072604775796},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!W$3)","v":0.69524294056871128},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!X$3)","v":0.70914779938009076},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!Y$3)","v":0.72333075536769087},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!Z$3)","v":0.73779737047504312},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AA$3)","v":0.75255331788454782},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AB$3)","v":0.7676043842422331},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AC$3)","v":0.78295647192708628},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AD$3)","v":0.79861560136562559},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AE$3)","v":0.81458791339293413},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AF$3)","v":-41.543983583039626},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!167:167,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"CFADS",null,{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!G$3)","v":157.87413314004633},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!H$3)","v":246.78291813521605},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!I$3)","v":250.59318799909349},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!J$3)","v":255.13933142495858},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!K$3)","v":258.47170750334936},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!L$3)","v":262.54340826391683},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!M$3)","v":266.70576140947145},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!N$3)","v":271.66464776421532},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!O$3)","v":275.30971330729494},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!P$3)","v":279.75504766304459},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!Q$3)","v":284.29850707568494},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!R$3)","v":289.7041596504597},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!S$3)","v":293.68769032621196},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!T$3)","v":298.53745770144303},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!U$3)","v":289.4410672927836},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!V$3)","v":280.5277248283511},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811608},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223071},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162764},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325863},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568909},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815524},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387062},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535878},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814277},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956345},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!168:168,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Ineterest Expense",null,null,{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!G$3)","v":40.268395231938243},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!H$3)","v":52.348913801519707},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!I$3)","v":48.769500892014086},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!J$3)","v":45.190087982508459},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!K$3)","v":41.610675073002831},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!L$3)","v":38.031262163497203},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!M$3)","v":34.451849253991575},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!N$3)","v":30.872436344485951},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!O$3)","v":27.293023434980324},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!P$3)","v":23.713610525474696},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!Q$3)","v":20.134197615969072},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!R$3)","v":16.554784706463455},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!S$3)","v":12.975371796957836},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!T$3)","v":9.3959588874522169},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!U$3)","v":5.8165459779465927},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!V$3)","v":2.2371330684409707},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!W$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!X$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!Y$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!Z$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AA$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AB$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AC$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AD$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AE$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AF$3)","v":-1.0729195309977513E-14},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!169:169,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Repayment",null,null,{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!G$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!H$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!I$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!J$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!K$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!L$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!M$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!N$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!O$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!P$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!Q$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!R$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!S$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!T$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!U$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!V$3)","v":89.485322737640544},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!170:170,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Cash Flow after debt service",null,{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!G$3)","v":117.60573790810808},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!H$3)","v":104.94868159605583},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!I$3)","v":112.33836436943885},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!J$3)","v":120.46392070480958},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!K$3)","v":127.37570969270597},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!L$3)","v":135.02682336277906},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!M$3)","v":142.76858941783934},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!N$3)","v":151.30688868208881},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!O$3)","v":158.53136713467413},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!P$3)","v":166.55611439992933},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!Q$3)","v":174.67898672207531},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!R$3)","v":183.66405220635568},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!S$3)","v":191.22699579161358},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!T$3)","v":199.65617607635025},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!U$3)","v":194.1391985771964},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!V$3)","v":188.80526902226956},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811611},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223077},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162773},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325865},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568915},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815529},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387074},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535884},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814283},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956346},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!171:171,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Less: Cash Trapped",null,null,{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!G$3)","v":69.52228081732747},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!V$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!172:172,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Add: Cash Released",null,null,{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!G$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!H$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!I$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!J$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!K$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!L$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!M$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!N$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!O$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!P$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!Q$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!R$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!S$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!T$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!U$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!V$3)","v":69.52228081732747},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!W$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!X$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!Y$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!Z$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AA$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AB$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AC$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AD$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AE$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AF$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!173:173,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Dividend Payments",null,{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!G$3)","v":48.083457090780612},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!H$3)","v":104.94868159605583},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!I$3)","v":112.33836436943885},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!J$3)","v":120.46392070480958},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!K$3)","v":127.37570969270597},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!L$3)","v":135.02682336277906},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!M$3)","v":142.76858941783934},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!N$3)","v":151.30688868208881},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!O$3)","v":158.53136713467413},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!P$3)","v":166.55611439992933},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!Q$3)","v":174.67898672207531},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!R$3)","v":183.66405220635568},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!S$3)","v":191.22699579161358},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!T$3)","v":199.65617607635025},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!U$3)","v":194.1391985771964},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!V$3)","v":258.32754983959705},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811611},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223077},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162773},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325865},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568915},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815529},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387074},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535884},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814283},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956346},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!174:174,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
["Ratios"]
[null,"Equity Cash Flow",null,null,{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!F$3)","v":-575.26278902768911},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!G$3)","v":48.083457090780612},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!H$3)","v":104.94868159605583},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!I$3)","v":112.33836436943885},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!J$3)","v":120.46392070480958},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!K$3)","v":127.37570969270597},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!L$3)","v":135.02682336277906},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!M$3)","v":142.76858941783934},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!N$3)","v":151.30688868208881},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!O$3)","v":158.53136713467413},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!P$3)","v":166.55611439992933},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!Q$3)","v":174.67898672207531},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!R$3)","v":183.66405220635568},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!S$3)","v":191.22699579161358},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!T$3)","v":199.65617607635025},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!U$3)","v":194.1391985771964},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!V$3)","v":258.32754983959705},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811611},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223077},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162773},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325865},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568915},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815529},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387074},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535884},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814283},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956346},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!200:200,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,"Equity IRR",null,null,{"$f":"IRR(85:85)","v":0.21349763877607164}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!G$3)","v":157.87413314004633},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!H$3)","v":246.78291813521605},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!I$3)","v":250.59318799909349},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!J$3)","v":255.13933142495858},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!K$3)","v":258.47170750334936},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!L$3)","v":262.54340826391683},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!M$3)","v":266.70576140947145},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!N$3)","v":271.66464776421532},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!O$3)","v":275.30971330729494},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!P$3)","v":279.75504766304459},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!Q$3)","v":284.29850707568494},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!R$3)","v":289.7041596504597},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!S$3)","v":293.68769032621196},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!T$3)","v":298.53745770144303},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!U$3)","v":289.4410672927836},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!V$3)","v":280.5277248283511},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811608},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223071},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162764},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325863},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568909},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815524},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387062},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535878},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814277},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956345},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!208:208,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Debt Service",null,{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!E$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!F$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!G$3)","v":40.268395231938243},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!H$3)","v":141.83423653916026},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!I$3)","v":138.25482362965465},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!J$3)","v":134.67541072014899},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!K$3)","v":131.09599781064338},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!L$3)","v":127.51658490113775},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!M$3)","v":123.93717199163211},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!N$3)","v":120.35775908212649},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!O$3)","v":116.77834617262087},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!P$3)","v":113.19893326311524},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!Q$3)","v":109.61952035360962},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!R$3)","v":106.040107444104},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!S$3)","v":102.46069453459836},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!T$3)","v":98.881281625092754},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!U$3)","v":95.301868715587133},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!V$3)","v":91.722455806081527},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!W$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!X$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!Y$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!Z$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AA$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AB$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AC$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AD$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AE$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AF$3)","v":-1.0729195309977513E-14},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!209:209,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,null,"DSCR",{"$f":"IF(E90>0.1,E89/E90)","v":false},{"$f":"IF(F90>0.1,F89/F90)","v":false},3.9205469259631918,1.7399389890400658,1.8125457139228744,1.8944759853387758,1.9716216499354082,2.0588961699959571,2.1519432557931744,2.2571427869377669,2.3575407798662793,2.4713576320793833,2.5935025637641682,2.7320243880662698,2.8663449107017436,3.0191503669354165,3.0370975007486285,3.0584410585499295,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
["Graph"]
[null,null,null,null,null,null,{"$f":"G3","v":2017},{"$f":"H3","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"CFADS",null,null,null,{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!G$3)","v":157.87413314004633},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!H$3)","v":246.78291813521605},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!I$3)","v":250.59318799909349},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!J$3)","v":255.13933142495858},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!K$3)","v":258.47170750334936},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!L$3)","v":262.54340826391683},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!M$3)","v":266.70576140947145},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!N$3)","v":271.66464776421532},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!O$3)","v":275.30971330729494},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!P$3)","v":279.75504766304459},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!Q$3)","v":284.29850707568494},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!R$3)","v":289.7041596504597},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!S$3)","v":293.68769032621196},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!T$3)","v":298.53745770144303},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!U$3)","v":289.4410672927836},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!V$3)","v":280.5277248283511},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!W$3)","v":236.90377218811608},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!X$3)","v":241.64499695223071},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!Y$3)","v":246.48104621162764},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!Z$3)","v":252.15066520325863},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AA$3)","v":256.44524210568909},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AB$3)","v":261.57729626815524},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AC$3)","v":266.81199151387062},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AD$3)","v":272.94896944535878},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AE$3)","v":277.59755759814277},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AF$3)","v":110.40480550956345},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!227:227,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]
[null,null,"Debt Service",null,null,null,{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!G$3)","v":40.268395231938243},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!H$3)","v":141.83423653916026},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!I$3)","v":138.25482362965465},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!J$3)","v":134.67541072014899},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!K$3)","v":131.09599781064338},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!L$3)","v":127.51658490113775},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!M$3)","v":123.93717199163211},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!N$3)","v":120.35775908212649},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!O$3)","v":116.77834617262087},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!P$3)","v":113.19893326311524},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!Q$3)","v":109.61952035360962},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!R$3)","v":106.040107444104},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!S$3)","v":102.46069453459836},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!T$3)","v":98.881281625092754},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!U$3)","v":95.301868715587133},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!V$3)","v":91.722455806081527},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!W$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!X$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!Y$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!Z$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AA$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AB$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AC$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AD$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AE$3)","v":-4.2916781239910051E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AF$3)","v":-1.0729195309977513E-14},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AG$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AH$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AI$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AJ$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AK$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AL$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AM$3)","v":0},{"$f":"SUMIFS('Project Finance'!228:228,'Project Finance'!$7:$7,Annual!AN$3)","v":0}]

{"sheet":"Sensitivity","index":7,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":true,"merged":[[1,0,1,4],[1,6,1,10],[41,0,43,4]]}
[]
["Sensitivity Analysis Assumptions",null,null,null,null,null,"Sensitivity "]
[]
["Base Line Assumptions","Unit","Links","PS","Sensitivity",null,null,null,"Base Line Result","-iv Schenario","+iv Schenario"]
[{"$f":"Assumptions!D28","v":"Total Project Cost"},{"$f":"Assumptions!E28","v":"USD 000's"},{"$f":"Assumptions!F28","v":829738.69748276134},799.99924439912184,{"$f":"C5-D5","v":828938.69823836221},null,"Total Project Cost","Rs. Lacs",799.99924439912184,850,750]
[{"$f":"Assumptions!D88","v":"Equity"},{"$f":"Assumptions!E88","v":"%"},{"$f":"Assumptions!F88","v":0.3},0.3,0,null,"Change",null,null,"+ 50","- 50"]
[{"$f":"Assumptions!D89","v":"Debt"},{"$f":"Assumptions!E89","v":"%"},{"$f":"Assumptions!F89","v":0.7},0.7,0,null,"Average DSCR","Points",1.1751398343407058,-0.11503503697739759,0.11999244781859808]
[{"$f":"Assumptions!D91","v":"Interest Rate During Construction Period"},{"$f":"Assumptions!E91","v":"%"},{"$f":"Assumptions!F91","v":0.03},0.13,-0.1,null,"Minimum DSCR","Points",0.93865403475051079,-5.7933615436201902E-2,6.1246289600378589E-2]
[{"$f":"Assumptions!D92","v":"Interest Rate Post Construction Period"},{"$f":"Assumptions!E92","v":"%"},{"$f":"Assumptions!F92","v":0.04},0.13,-0.09,null,"Maximum DSCR","Points",1.5672930514827275,-0.20979506858022923,0.21733642133941844]
[{"$f":"Assumptions!D93","v":"Interest Rate on Deficit/Surplus Cash Balance "},{"$f":"Assumptions!E93","v":"%"},{"$f":"Assumptions!F93","v":0.01},0.08,-7.0000000000000007E-2,null,"Project IRR","%",0.14911526062441283,-1.9473268963176915E-2,1.9115134413537183E-2]
[{"$f":"Assumptions!D95","v":"Moratorium period"},{"$f":"Assumptions!E95","v":"Months"},{"$f":"Assumptions!F95","v":12},0,12,null,"Equity IRR","%",0.15785302370539078,-2.759879222413697E-2,2.8754592590540584E-2]
[{"$f":"Assumptions!D96","v":"Repayment (No. of quarterly instalments)"},{"$f":"Assumptions!E96","v":"Qtrs"},{"$f":"Assumptions!F96","v":60},40,20,null,"Levelised Tariff Surplus / (Deficit)","Rs./unit",2.4084756375871734,-0.49671200345372313,0.58945979273792748]
[{"$f":"Assumptions!D13","v":"Utilisation Factor"},{"$f":"Assumptions!E13","v":"%"},{"$f":"Assumptions!F13","v":0.16200000000000001},0.18,-1.7999999999999988E-2]
[{"$f":"Assumptions!D14","v":"Degradation Factor"},{"$f":"Assumptions!E14","v":"%"},{"$f":"Assumptions!F14","v":5.0000000000000001E-3},7.0000000000000001E-3,-2E-3]
[{"$f":"Assumptions!D15","v":"Auxiliary Consumption"},{"$f":"Assumptions!E15","v":"%"},{"$f":"Assumptions!F15","v":0},0.03,-0.03,null,null,null,"Base Line Result","-iv Schenario","+iv Schenario"]
[{"$f":"Assumptions!D16","v":"AT&C Loss"},{"$f":"Assumptions!E16","v":"%"},{"$f":"Assumptions!F16","v":0},5.0000000000000001E-3,-5.0000000000000001E-3,null,"Debt","%",0.7,0.8,0.6]
[{"$f":"Assumptions!D55","v":"Annual Operation and Maintenance"},{"$f":"Assumptions!E55","v":"USD/yr"},{"$f":"Assumptions!F55","v":21359.286414100843},11.999988665986827,21347.286425434857,null,"Change",null,null,"+ 10%","- 10%"]
[{"$f":"Assumptions!D57","v":"Escalation on O & M Cost"},{"$f":"Assumptions!E57","v":"%"},{"$f":"Assumptions!F57","v":0.02},0.1,-0.08,null,"Average DSCR","Points",1.1751398343407058,-0.21029621283740108,0.27956309547837321]
[{"$f":"Assumptions!D60","v":"Insurance Expense of Net Block"},{"$f":"Assumptions!E60","v":"%"},{"$f":"Assumptions!F60","v":2.5000000000000001E-3},0.01,-7.4999999999999997E-3,null,"Minimum DSCR","Points",0.93865403475051079,-0.1121781428112314,0.14914626343915915]
[{"$f":"Assumptions!D61","v":"Misc. Expense Per MW (p.a.) incl. Spares"},{"$f":"Assumptions!E61","v":"USD 000's"},{"$f":"Assumptions!F61","v":0},10,-10,null,"Maximum DSCR","Points",1.5672930514827275,-0.36885409889536835,0.49029876718186771]
[{"$f":"Assumptions!#REF!","v":{"$error":"#REF!"}},{"$f":"Assumptions!E43","v":"USD Cents/kWh"},{"$f":"Assumptions!F43","v":0},0,0,null,"Project IRR","%",0.14911526062441283,-1.6362992297414669E-2,1.4013059897746372E-2]
[{"$f":"Assumptions!D46","v":"CDM Selling Rate"},{"$f":"Assumptions!E46","v":"€ "},{"$f":"Assumptions!F46","v":0},0,0,null,"Equity IRR","%",0.15785302370539078,-2.2736377297971178E-2,1.7078846589984931E-2]
[{"$f":"Assumptions!P59","v":0},null,null,null,0,null,"Levelised Tariff Surplus / (Deficit)","Rs./unit",2.4084756375871734,-0.79526401873315855,0.78292058712901103]
[{"$f":"Assumptions!P60","v":0},{"$f":"Assumptions!Q60","v":0},{"$f":"AVERAGE(Assumptions!G41:G42)","v":{"$error":"#DIV/0!"}},15.024444176000003,{"$error":"#DIV/0!"}]
[{"$f":"Assumptions!P61","v":0},{"$f":"Assumptions!Q61","v":0},{"$f":"AVERAGE(Assumptions!#REF!)","v":{"$error":"#REF!"}},9.8202489237116417,{"$error":"#REF!"}]
[{"$f":"Assumptions!#REF!","v":{"$error":"#REF!"}},{"$f":"Assumptions!#REF!","v":{"$error":"#REF!"}},{"$f":"AVERAGE(Assumptions!#REF!)","v":{"$error":"#REF!"}},9.4780655081154865,{"$error":"#REF!"},null,null,null,"Base Line Result","-iv Schenario","+iv Schenario"]
[{"$f":"Assumptions!P62","v":0},{"$f":"Assumptions!Q62","v":0},{"$f":"AVERAGE(Assumptions!#REF!)","v":{"$error":"#REF!"}},10.20434817098236,{"$error":"#REF!"},null,"Interest Rate Post Construction Period","%",0.13,0.15,0.09]
[{"$f":"Assumptions!P63","v":0},{"$f":"Assumptions!Q63","v":0},{"$f":"AVERAGE(Assumptions!#REF!)","v":{"$error":"#REF!"}},11.006222916750659,{"$error":"#REF!"},null,"Change",null,null,"+ 2%","- 4%"]
[null,null,null,null,null,null,"Average DSCR","Points",1.1751398343407058,-8.0307155686431875E-2,0.18956831345034542]
[null,null,null,null,null,null,"Minimum DSCR","Points",0.93865403475051079,-6.1616192295244843E-2,0.16109893942422504]
[null,null,null,null,null,null,"Maximum DSCR","Points",1.5672930514827275,-9.0908691966907318E-2,0.18703702175009607]
["Base Line Result","Unit","Links","PS","Sensitivity",null,"Project IRR","%",0.14911526062441283,-6.2956007233787581E-3,1.1724173804002813E-2]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"Points",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},1.1751398343407058,{"$f":"C33-D33","v":{"$error":"#REF!"}},null,"Equity IRR","%",0.15785302370539078,-1.7885997272754972E-2,4.0449080744554111E-2]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"Points",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},0.93865403475051079,{"$error":"#REF!"},null,"Levelised Tariff Surplus / (Deficit)","Rs./unit",2.4084756375871734,-0.51199394500958917,1.0270811101611823]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"Points",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},1.5672930514827275,{"$error":"#REF!"}]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"%",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},0.14911526062441283,{"$error":"#REF!"}]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"%",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},0.15785302370539056,{"$error":"#REF!"},null,null,null,"Base Line Result","+iv Schenario","+iv Schenario"]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"Rs./unit",{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},2.4084756375871734,{"$error":"#REF!"},null,"Moratorium period","Months",0,6,12]
[null,null,null,null,null,null,"Change",null,null,"+ 6","+ 12"]
[null,null,null,null,null,null,"Average DSCR","Points",1.1751398343407058,0.18227441610597661,5.8096007349227152E-2]
[null,null,null,null,null,null,"Minimum DSCR","Points",0.93865403475051079,2.0803612885840539E-2,1.2433718852115083E-2]
["Note: If we make any change in Base Line Assumption, Base line results needs to be changed and complete sensitivity calculation has to be done once again.",null,null,null,null,null,"Maximum DSCR","Points",1.5672930514827275,1.6066405743365497,8.0578239557651088E-2]
[null,null,null,null,null,null,"Project IRR","%",0.14911526062441283,8.9002929549253373E-4,1.802777086863383E-3]
[null,null,null,null,null,null,"Equity IRR","%",0.15785302370539078,3.6610246578974159E-3,7.9182342721251242E-3]
[null,null,null,null,null,null,"Levelised Tariff Surplus / (Deficit)","Rs./unit",2.4084756375871734,-9.1451203338367648E-2,-0.18290236092145218]
[]
[]
[null,null,null,null,null,null,null,null,"Base Line Result","-iv Schenario","+iv Schenario"]
[null,null,null,null,null,null,"Repayment (No. of qtrly instalments)","Qtrs",40,32,48]
[null,null,null,null,null,null,"Change",null,null,"- 8","+ 8"]
[null,null,null,null,null,null,"Average DSCR","Points",1.1751398343407058,-0.18978437777427382,0.1792036744315364]
[null,null,null,null,null,null,"Minimum DSCR","Points",0.93865403475051079,-9.336530968879253E-2,7.3906407469084501E-2]
[null,null,null,null,null,null,"Maximum DSCR","Points",1.5672930514827275,-0.36752915255583374,0.39290933433760866]
[null,null,null,null,null,null,"Project IRR","%",0.14911526062441283,-1.55143591109419E-3,1.3667334209992443E-3]
[null,null,null,null,null,null,"Equity IRR","%",0.15785302370539078,-5.4644296465946596E-3,5.6783426803792558E-3]
[null,null,null,null,null,null,"Levelised Tariff Surplus / (Deficit)","Rs./unit",2.4084756375871734,0.16346097484172173,-0.13717491518928959]

{"sheet":"Project IRR Matrix","index":8,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":true,"merged":[[34,1,35,1],[34,2,34,8],[3,2,3,8],[1,1,1,8],[3,1,4,1],[12,1,13,1],[12,2,12,8],[24,1,25,1],[24,2,24,8]]}
[]
[null,"Project IRR Matrix"]
[]
[null,"Debt","Tariff"]
[null,null,7,8,9,9.98,11,12,13]
[null,0.5,7.2019786933891661E-2,0.11379607285903148,0.14711690177349723,0.17569025700162055,0.20347256532626168,0.22988239933910548,0.256261900913479]
[null,0.6,8.2093823883746531E-3,9.5562838348799417E-2,0.13232017743423752,0.16312832239600406,0.19232284578800263,0.21952777306671423,0.24632292051197857]
[null,0.7,{"$error":"#NUM!"},6.8924314785147711E-2,0.11635316217231351,0.14911526062441283,0.18023882974943572,0.20858149106937418,0.23595924906435983]
[null,0.8,{"$error":"#NUM!"},{"$error":"#NUM!"},9.5765439529021723E-2,0.13275226839063903,0.16679673593321609,0.19667711139255561,0.22494841267951093]
[null,0.9,{"$error":"#NUM!"},{"$error":"#NUM!"},5.4799303899081053E-2,0.1190920149519139,0.15144638322450366,0.1834648834778938,0.21298695783038535]
[]
[]
[null,"Int. Rate","Tariff"]
[null,null,7,8,9,9.98,11,12,13]
[null,0.08,2.8309613991950977E-2,9.3478526763223879E-2,0.13280696838002193,0.16362000638105689,0.19283454359545638,0.22005749987063061,0.24686720123335237]
[null,0.09,-1.7058444971135178E-2,8.8211536249904299E-2,0.12936385452108423,0.16083942331003231,0.1903943011285778,0.21781157270495077,0.24472000489616863]
[null,0.1,{"$error":"#NUM!"},8.4115265773346382E-2,0.12578158958488705,0.15799473538426501,0.18791696190800478,0.21554219048796952,0.24255631427330382]
[null,0.11,{"$error":"#NUM!"},8.0313890996254855E-2,0.12205021998319232,0.15508075374754404,0.18540028223878657,0.2132482131903306,0.24037544805497402]
[null,0.12,{"$error":"#NUM!"},7.6170217628031667E-2,0.11815064501149264,0.15213363166964955,0.18284180392871585,0.21092841779797955,0.2381766827434062]
[null,0.13,{"$error":"#NUM!"},6.8924265925301764E-2,0.11635316427002418,0.14911526067152403,0.1802388326146469,0.2085814899749312,0.23595924979989857]
[null,0.14000000000000001,{"$error":"#NUM!"},5.8368770857225361E-2,0.11365940692826504,0.1460132007066739,0.17758840598297998,0.20619353173840183,0.23372233182359881]
[null,0.15,{"$error":"#NUM!"},4.0971400658569301E-2,0.11016017776716236,0.14281965664003815,0.17488725637550684,0.20377185284856481,0.23146505831182607]
[]
[]
[null,"Moratorium","Tariff"]
[null,null,7,8,9,9.98,11,12,13]
[null,"0 Months",{"$error":"#NUM!"},6.8924278226963898E-2,0.11635315691889248,0.14911526065552216,0.18023883038858091,0.20858149127569114,0.23595924948574631]
[null,"6 Months",{"$error":"#NUM!"},6.8748832193401999E-2,0.11676911555587188,0.15000528991990536,0.18140503052283119,0.20999030183354384,0.23758864008668445]
[null,"12 Months",{"$error":"#NUM!"},6.7796640244701001E-2,0.11949406403655249,0.15091803771127621,0.18259564839385134,0.21142147640143039,0.23924291787125207]
[null,"18 Months",{"$error":"#NUM!"},6.6283883264725452E-2,0.11993531893020215,0.15172773991120669,0.18360973791083679,0.21261098401861811,0.24058995213897627]
[null,"24 Months",{"$error":"#NUM!"},6.4930700029461441E-2,0.1204931982409061,0.15255398299137246,0.18463992182433064,0.21381544090253102,0.24195041382172588]
[null,"30 Months",{"$error":"#NUM!"},6.3494405412008348E-2,0.1232956444515223,0.15327150913776055,0.18551016909630302,0.21480846992608682,0.24305021725865661]
[]
[]
[null,"Repayment (No. of qtrly instalments)","Tariff"]
[null,null,7,8,9,9.98,11,12,13]
[null,"32 Qtrs",{"$error":"#NUM!"},6.9047009329991305E-2,0.11561015556544718,0.14756382471331864,0.17824425606465821,0.20621194752427319,0.23328793645478085]
[null,"40 Qtrs",{"$error":"#NUM!"},6.8924276234403559E-2,0.1163531570944154,0.14911526062729252,0.18023882915757583,0.20858149011739346,0.2359592487049007]
[null,"48 Qtrs",{"$error":"#NUM!"},6.8906232195774519E-2,0.11698671519152914,0.15048199404541207,0.18190237704052148,0.21050845154092168,0.2381151109149362]
[null,"60 Qtrs",{"$error":"#NUM!"},6.7054951512325767E-2,0.11799540324893654,0.1521439687125874,0.18389545254282669,0.21276277807194544,0.24061012194255338]
[null,"72 Qtrs",{"$error":"#NUM!"},6.4689683907681816E-2,0.11864296265505403,0.15336766719786965,0.18542130698195725,0.21444638699938134,0.24243043161290401]