{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Key Points"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"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":"Sheet1","index":0,"n_rows":143,"n_cols":179,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,null,"Period",null,null,null,null,"Start","Period",null,0,{"$f":"K2+1","v":1},{"$f":"L2+1","v":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,{"$f":"BX2+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,{"$f":"DG2+1","v":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,{"$f":"FS2+1","v":165},166,167,168]
[null,null,"Development Period",null,null,null,null,{"$f":"G22","v":3},12,null,null,{"$f":"L2<=$H$3","v":true},{"$f":"M2<=$H$3","v":true},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY2<=$H$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DH2<=$H$3","v":false},{"$f":"DI2<=$H$3","v":false},{"$f":"DJ2<=$H$3","v":false},{"$f":"DK2<=$H$3","v":false},{"$f":"DL2<=$H$3","v":false},{"$f":"DM2<=$H$3","v":false},{"$f":"DN2<=$H$3","v":false},{"$f":"DO2<=$H$3","v":false},{"$f":"DP2<=$H$3","v":false},{"$f":"DQ2<=$H$3","v":false},{"$f":"DR2<=$H$3","v":false},{"$f":"DS2<=$H$3","v":false},{"$f":"DT2<=$H$3","v":false},{"$f":"DU2<=$H$3","v":false},{"$f":"DV2<=$H$3","v":false},{"$f":"DW2<=$H$3","v":false},{"$f":"DX2<=$H$3","v":false},{"$f":"DY2<=$H$3","v":false},{"$f":"DZ2<=$H$3","v":false},{"$f":"EA2<=$H$3","v":false},{"$f":"EB2<=$H$3","v":false},{"$f":"EC2<=$H$3","v":false},{"$f":"ED2<=$H$3","v":false},{"$f":"EE2<=$H$3","v":false},{"$f":"EF2<=$H$3","v":false},{"$f":"EG2<=$H$3","v":false},{"$f":"EH2<=$H$3","v":false},{"$f":"EI2<=$H$3","v":false},{"$f":"EJ2<=$H$3","v":false},{"$f":"EK2<=$H$3","v":false},{"$f":"EL2<=$H$3","v":false},{"$f":"EM2<=$H$3","v":false},{"$f":"EN2<=$H$3","v":false},{"$f":"EO2<=$H$3","v":false},{"$f":"EP2<=$H$3","v":false},{"$f":"EQ2<=$H$3","v":false},{"$f":"ER2<=$H$3","v":false},{"$f":"ES2<=$H$3","v":false},{"$f":"ET2<=$H$3","v":false},{"$f":"EU2<=$H$3","v":false},{"$f":"EV2<=$H$3","v":false},{"$f":"EW2<=$H$3","v":false},{"$f":"EX2<=$H$3","v":false},{"$f":"EY2<=$H$3","v":false},{"$f":"EZ2<=$H$3","v":false},{"$f":"FA2<=$H$3","v":false},{"$f":"FB2<=$H$3","v":false},{"$f":"FC2<=$H$3","v":false},{"$f":"FD2<=$H$3","v":false},{"$f":"FE2<=$H$3","v":false},{"$f":"FF2<=$H$3","v":false},{"$f":"FG2<=$H$3","v":false},{"$f":"FH2<=$H$3","v":false},{"$f":"FI2<=$H$3","v":false},{"$f":"FJ2<=$H$3","v":false},{"$f":"FK2<=$H$3","v":false},{"$f":"FL2<=$H$3","v":false},{"$f":"FM2<=$H$3","v":false},{"$f":"FN2<=$H$3","v":false},{"$f":"FO2<=$H$3","v":false},{"$f":"FP2<=$H$3","v":false},{"$f":"FQ2<=$H$3","v":false},{"$f":"FR2<=$H$3","v":false},{"$f":"FS2<=$H$3","v":false},{"$f":"FT2<=$H$3","v":false},{"$f":"FU2<=$H$3","v":false},{"$f":"FV2<=$H$3","v":false},{"$f":"FW2<=$H$3","v":false}]
[null,null,"Construction Period",null,null,null,null,{"$f":"H3+G24","v":43},1,null,null,{"$f":"AND(L2>$H$3,L2<=$H$4)","v":false},{"$f":"AND(M2>$H$3,M2<=$H$4)","v":false},false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BY2>$H$3,BY2<=$H$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DH2>$H$3,DH2<=$H$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(FT2>$H$3,FT2<=$H$4)","v":false},false,false,false]
[null,null,"Operating Periods",null,null,null,null,{"$f":"H4+G26","v":143},3,{"$f":"COUNTIF(L5:DG5,TRUE)","v":57},null,{"$f":"AND(L2>$H$4,L2<=$H$5)","v":false},{"$f":"AND(M2>$H$4,M2<=$H$5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BY2>$H$4,BY2<=$H$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(DH2>$H$4,DH2<=$H$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(FT2>$H$4,FT2<=$H$5)","v":false},false,false,false]
[null,null,"Exit Period",null,null,null,null,{"$f":"H5","v":143},null,null,null,{"$f":"L2=$H$6","v":false},{"$f":"M2=$H$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY2=$H$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DH2=$H$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"FT2=$H$6","v":false},false,false,false]
[null,null,"Age in Quarters",null,null,null,null,null,null,null,null,{"$f":"K7+L5","v":0},{"$f":"L7+M5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"BX7+BY5","v":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,{"$f":"DG7+DH5","v":58},59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"FS7+FT5","v":100},100,100,100]
[null,null,"Age in Years",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(L7/4,0)","v":0},{"$f":"ROUNDUP(M7/4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,{"$f":"ROUNDUP(BY7/4,0)","v":6},6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(DH7/4,0)","v":15},{"$f":"ROUNDUP(DI7/4,0)","v":15},{"$f":"ROUNDUP(DJ7/4,0)","v":15},{"$f":"ROUNDUP(DK7/4,0)","v":16},{"$f":"ROUNDUP(DL7/4,0)","v":16},{"$f":"ROUNDUP(DM7/4,0)","v":16},{"$f":"ROUNDUP(DN7/4,0)","v":16},{"$f":"ROUNDUP(DO7/4,0)","v":17},{"$f":"ROUNDUP(DP7/4,0)","v":17},{"$f":"ROUNDUP(DQ7/4,0)","v":17},{"$f":"ROUNDUP(DR7/4,0)","v":17},{"$f":"ROUNDUP(DS7/4,0)","v":18},{"$f":"ROUNDUP(DT7/4,0)","v":18},{"$f":"ROUNDUP(DU7/4,0)","v":18},{"$f":"ROUNDUP(DV7/4,0)","v":18},{"$f":"ROUNDUP(DW7/4,0)","v":19},{"$f":"ROUNDUP(DX7/4,0)","v":19},{"$f":"ROUNDUP(DY7/4,0)","v":19},{"$f":"ROUNDUP(DZ7/4,0)","v":19},{"$f":"ROUNDUP(EA7/4,0)","v":20},{"$f":"ROUNDUP(EB7/4,0)","v":20},{"$f":"ROUNDUP(EC7/4,0)","v":20},{"$f":"ROUNDUP(ED7/4,0)","v":20},{"$f":"ROUNDUP(EE7/4,0)","v":21},{"$f":"ROUNDUP(EF7/4,0)","v":21},{"$f":"ROUNDUP(EG7/4,0)","v":21},{"$f":"ROUNDUP(EH7/4,0)","v":21},{"$f":"ROUNDUP(EI7/4,0)","v":22},{"$f":"ROUNDUP(EJ7/4,0)","v":22},{"$f":"ROUNDUP(EK7/4,0)","v":22},{"$f":"ROUNDUP(EL7/4,0)","v":22},{"$f":"ROUNDUP(EM7/4,0)","v":23},{"$f":"ROUNDUP(EN7/4,0)","v":23},{"$f":"ROUNDUP(EO7/4,0)","v":23},{"$f":"ROUNDUP(EP7/4,0)","v":23},{"$f":"ROUNDUP(EQ7/4,0)","v":24},{"$f":"ROUNDUP(ER7/4,0)","v":24},{"$f":"ROUNDUP(ES7/4,0)","v":24},{"$f":"ROUNDUP(ET7/4,0)","v":24},{"$f":"ROUNDUP(EU7/4,0)","v":25},{"$f":"ROUNDUP(EV7/4,0)","v":25},{"$f":"ROUNDUP(EW7/4,0)","v":25},{"$f":"ROUNDUP(EX7/4,0)","v":25},{"$f":"ROUNDUP(EY7/4,0)","v":25},{"$f":"ROUNDUP(EZ7/4,0)","v":25},{"$f":"ROUNDUP(FA7/4,0)","v":25},{"$f":"ROUNDUP(FB7/4,0)","v":25},{"$f":"ROUNDUP(FC7/4,0)","v":25},{"$f":"ROUNDUP(FD7/4,0)","v":25},{"$f":"ROUNDUP(FE7/4,0)","v":25},{"$f":"ROUNDUP(FF7/4,0)","v":25},{"$f":"ROUNDUP(FG7/4,0)","v":25},{"$f":"ROUNDUP(FH7/4,0)","v":25},{"$f":"ROUNDUP(FI7/4,0)","v":25},{"$f":"ROUNDUP(FJ7/4,0)","v":25},{"$f":"ROUNDUP(FK7/4,0)","v":25},{"$f":"ROUNDUP(FL7/4,0)","v":25},{"$f":"ROUNDUP(FM7/4,0)","v":25},{"$f":"ROUNDUP(FN7/4,0)","v":25},{"$f":"ROUNDUP(FO7/4,0)","v":25},{"$f":"ROUNDUP(FP7/4,0)","v":25},{"$f":"ROUNDUP(FQ7/4,0)","v":25},{"$f":"ROUNDUP(FR7/4,0)","v":25},{"$f":"ROUNDUP(FS7/4,0)","v":25},{"$f":"ROUNDUP(FT7/4,0)","v":25},{"$f":"ROUNDUP(FU7/4,0)","v":25},{"$f":"ROUNDUP(FV7/4,0)","v":25},{"$f":"ROUNDUP(FW7/4,0)","v":25}]
[null,null,"Months per Period",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(L3:L5*$I$3:$I$5)","v":12},{"$f":"SUMPRODUCT(M3:M5*$I$3:$I$5)","v":12},12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"SUMPRODUCT(BY3:BY5*$I$3:$I$5)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"SUMPRODUCT(DH3:DH5*$I$3:$I$5)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FT3:FT5*$I$3:$I$5)","v":0},0,0,0]
[null,null,"End Date of Period",null,null,null,null,null,null,null,{"$f":"EOMONTH(G21,-1)","v":"2014-12-31"},{"$f":"EOMONTH(K10,L9)","v":"2015-12-31"},{"$f":"EOMONTH(L10,M9)","v":"2016-12-31"},"2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-07-31","2021-10-31","2022-01-31","2022-04-30","2022-07-31","2022-10-31","2023-01-31","2023-04-30","2023-07-31","2023-10-31","2024-01-31","2024-04-30","2024-07-31","2024-10-31","2025-01-31","2025-04-30","2025-07-31","2025-10-31","2026-01-31","2026-04-30","2026-07-31","2026-10-31",{"$f":"EOMONTH(BX10,BY9)","v":"2027-01-31"},"2027-04-30","2027-07-31","2027-10-31","2028-01-31","2028-04-30","2028-07-31","2028-10-31","2029-01-31","2029-04-30","2029-07-31","2029-10-31","2030-01-31","2030-04-30","2030-07-31","2030-10-31","2031-01-31","2031-04-30","2031-07-31","2031-10-31","2032-01-31","2032-04-30","2032-07-31","2032-10-31","2033-01-31","2033-04-30","2033-07-31","2033-10-31","2034-01-31","2034-04-30","2034-07-31","2034-10-31","2035-01-31","2035-04-30","2035-07-31",{"$f":"EOMONTH(DG10,DH9)","v":"2035-10-31"},{"$f":"EOMONTH(DH10,DI9)","v":"2036-01-31"},{"$f":"EOMONTH(DI10,DJ9)","v":"2036-04-30"},{"$f":"EOMONTH(DJ10,DK9)","v":"2036-07-31"},{"$f":"EOMONTH(DK10,DL9)","v":"2036-10-31"},{"$f":"EOMONTH(DL10,DM9)","v":"2037-01-31"},{"$f":"EOMONTH(DM10,DN9)","v":"2037-04-30"},{"$f":"EOMONTH(DN10,DO9)","v":"2037-07-31"},{"$f":"EOMONTH(DO10,DP9)","v":"2037-10-31"},{"$f":"EOMONTH(DP10,DQ9)","v":"2038-01-31"},{"$f":"EOMONTH(DQ10,DR9)","v":"2038-04-30"},{"$f":"EOMONTH(DR10,DS9)","v":"2038-07-31"},{"$f":"EOMONTH(DS10,DT9)","v":"2038-10-31"},{"$f":"EOMONTH(DT10,DU9)","v":"2039-01-31"},{"$f":"EOMONTH(DU10,DV9)","v":"2039-04-30"},{"$f":"EOMONTH(DV10,DW9)","v":"2039-07-31"},{"$f":"EOMONTH(DW10,DX9)","v":"2039-10-31"},{"$f":"EOMONTH(DX10,DY9)","v":"2040-01-31"},{"$f":"EOMONTH(DY10,DZ9)","v":"2040-04-30"},{"$f":"EOMONTH(DZ10,EA9)","v":"2040-07-31"},{"$f":"EOMONTH(EA10,EB9)","v":"2040-10-31"},{"$f":"EOMONTH(EB10,EC9)","v":"2041-01-31"},{"$f":"EOMONTH(EC10,ED9)","v":"2041-04-30"},{"$f":"EOMONTH(ED10,EE9)","v":"2041-07-31"},{"$f":"EOMONTH(EE10,EF9)","v":"2041-10-31"},{"$f":"EOMONTH(EF10,EG9)","v":"2042-01-31"},{"$f":"EOMONTH(EG10,EH9)","v":"2042-04-30"},{"$f":"EOMONTH(EH10,EI9)","v":"2042-07-31"},{"$f":"EOMONTH(EI10,EJ9)","v":"2042-10-31"},{"$f":"EOMONTH(EJ10,EK9)","v":"2043-01-31"},{"$f":"EOMONTH(EK10,EL9)","v":"2043-04-30"},{"$f":"EOMONTH(EL10,EM9)","v":"2043-07-31"},{"$f":"EOMONTH(EM10,EN9)","v":"2043-10-31"},{"$f":"EOMONTH(EN10,EO9)","v":"2044-01-31"},{"$f":"EOMONTH(EO10,EP9)","v":"2044-04-30"},{"$f":"EOMONTH(EP10,EQ9)","v":"2044-07-31"},{"$f":"EOMONTH(EQ10,ER9)","v":"2044-10-31"},{"$f":"EOMONTH(ER10,ES9)","v":"2045-01-31"},{"$f":"EOMONTH(ES10,ET9)","v":"2045-04-30"},{"$f":"EOMONTH(ET10,EU9)","v":"2045-07-31"},{"$f":"EOMONTH(EU10,EV9)","v":"2045-10-31"},{"$f":"EOMONTH(EV10,EW9)","v":"2046-01-31"},{"$f":"EOMONTH(EW10,EX9)","v":"2046-04-30"},{"$f":"EOMONTH(EX10,EY9)","v":"2046-04-30"},{"$f":"EOMONTH(EY10,EZ9)","v":"2046-04-30"},{"$f":"EOMONTH(EZ10,FA9)","v":"2046-04-30"},{"$f":"EOMONTH(FA10,FB9)","v":"2046-04-30"},{"$f":"EOMONTH(FB10,FC9)","v":"2046-04-30"},{"$f":"EOMONTH(FC10,FD9)","v":"2046-04-30"},{"$f":"EOMONTH(FD10,FE9)","v":"2046-04-30"},{"$f":"EOMONTH(FE10,FF9)","v":"2046-04-30"},{"$f":"EOMONTH(FF10,FG9)","v":"2046-04-30"},{"$f":"EOMONTH(FG10,FH9)","v":"2046-04-30"},{"$f":"EOMONTH(FH10,FI9)","v":"2046-04-30"},{"$f":"EOMONTH(FI10,FJ9)","v":"2046-04-30"},{"$f":"EOMONTH(FJ10,FK9)","v":"2046-04-30"},{"$f":"EOMONTH(FK10,FL9)","v":"2046-04-30"},{"$f":"EOMONTH(FL10,FM9)","v":"2046-04-30"},{"$f":"EOMONTH(FM10,FN9)","v":"2046-04-30"},{"$f":"EOMONTH(FN10,FO9)","v":"2046-04-30"},{"$f":"EOMONTH(FO10,FP9)","v":"2046-04-30"},{"$f":"EOMONTH(FP10,FQ9)","v":"2046-04-30"},{"$f":"EOMONTH(FQ10,FR9)","v":"2046-04-30"},{"$f":"EOMONTH(FR10,FS9)","v":"2046-04-30"},{"$f":"EOMONTH(FS10,FT9)","v":"2046-04-30"},{"$f":"EOMONTH(FT10,FU9)","v":"2046-04-30"},{"$f":"EOMONTH(FU10,FV9)","v":"2046-04-30"},{"$f":"EOMONTH(FV10,FW9)","v":"2046-04-30"}]
[null,null,"Start of Month",null,null,null,null,null,null,null,null,{"$f":"K10+1","v":"2015-01-01"},{"$f":"L10+1","v":"2016-01-01"},"2017-01-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-08-01","2021-11-01","2022-02-01","2022-05-01","2022-08-01","2022-11-01","2023-02-01","2023-05-01","2023-08-01","2023-11-01","2024-02-01","2024-05-01","2024-08-01","2024-11-01","2025-02-01","2025-05-01","2025-08-01","2025-11-01","2026-02-01","2026-05-01","2026-08-01",{"$f":"BX10+1","v":"2026-11-01"},"2027-02-01","2027-05-01","2027-08-01","2027-11-01","2028-02-01","2028-05-01","2028-08-01","2028-11-01","2029-02-01","2029-05-01","2029-08-01","2029-11-01","2030-02-01","2030-05-01","2030-08-01","2030-11-01","2031-02-01","2031-05-01","2031-08-01","2031-11-01","2032-02-01","2032-05-01","2032-08-01","2032-11-01","2033-02-01","2033-05-01","2033-08-01","2033-11-01","2034-02-01","2034-05-01","2034-08-01","2034-11-01","2035-02-01","2035-05-01","2035-08-01","2035-11-01","2036-02-01","2036-05-01","2036-08-01","2036-11-01","2037-02-01","2037-05-01","2037-08-01","2037-11-01","2038-02-01","2038-05-01","2038-08-01","2038-11-01","2039-02-01","2039-05-01","2039-08-01","2039-11-01","2040-02-01","2040-05-01","2040-08-01","2040-11-01","2041-02-01","2041-05-01","2041-08-01","2041-11-01","2042-02-01","2042-05-01","2042-08-01",{"$f":"EJ10+1","v":"2042-11-01"},"2043-02-01","2043-05-01","2043-08-01","2043-11-01","2044-02-01","2044-05-01","2044-08-01","2044-11-01","2045-02-01","2045-05-01","2045-08-01","2045-11-01","2046-02-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01","2046-05-01"]
[null,null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(L11)","v":2015},{"$f":"YEAR(M11)","v":2016},2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,{"$f":"YEAR(BY11)","v":2026},2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,{"$f":"YEAR(DH11)","v":2035},{"$f":"YEAR(DI11)","v":2035},{"$f":"YEAR(DJ11)","v":2036},{"$f":"YEAR(DK11)","v":2036},{"$f":"YEAR(DL11)","v":2036},{"$f":"YEAR(DM11)","v":2036},{"$f":"YEAR(DN11)","v":2037},{"$f":"YEAR(DO11)","v":2037},{"$f":"YEAR(DP11)","v":2037},{"$f":"YEAR(DQ11)","v":2037},{"$f":"YEAR(DR11)","v":2038},{"$f":"YEAR(DS11)","v":2038},{"$f":"YEAR(DT11)","v":2038},{"$f":"YEAR(DU11)","v":2038},{"$f":"YEAR(DV11)","v":2039},{"$f":"YEAR(DW11)","v":2039},{"$f":"YEAR(DX11)","v":2039},{"$f":"YEAR(DY11)","v":2039},{"$f":"YEAR(DZ11)","v":2040},{"$f":"YEAR(EA11)","v":2040},{"$f":"YEAR(EB11)","v":2040},{"$f":"YEAR(EC11)","v":2040},{"$f":"YEAR(ED11)","v":2041},{"$f":"YEAR(EE11)","v":2041},{"$f":"YEAR(EF11)","v":2041},{"$f":"YEAR(EG11)","v":2041},{"$f":"YEAR(EH11)","v":2042},{"$f":"YEAR(EI11)","v":2042},{"$f":"YEAR(EJ11)","v":2042},{"$f":"YEAR(EK11)","v":2042},{"$f":"YEAR(EL11)","v":2043},{"$f":"YEAR(EM11)","v":2043},{"$f":"YEAR(EN11)","v":2043},{"$f":"YEAR(EO11)","v":2043},{"$f":"YEAR(EP11)","v":2044},{"$f":"YEAR(EQ11)","v":2044},{"$f":"YEAR(ER11)","v":2044},{"$f":"YEAR(ES11)","v":2044},{"$f":"YEAR(ET11)","v":2045},{"$f":"YEAR(EU11)","v":2045},{"$f":"YEAR(EV11)","v":2045},{"$f":"YEAR(EW11)","v":2045},{"$f":"YEAR(EX11)","v":2046},{"$f":"YEAR(EY11)","v":2046},{"$f":"YEAR(EZ11)","v":2046},{"$f":"YEAR(FA11)","v":2046},{"$f":"YEAR(FB11)","v":2046},{"$f":"YEAR(FC11)","v":2046},{"$f":"YEAR(FD11)","v":2046},{"$f":"YEAR(FE11)","v":2046},{"$f":"YEAR(FF11)","v":2046},{"$f":"YEAR(FG11)","v":2046},{"$f":"YEAR(FH11)","v":2046},{"$f":"YEAR(FI11)","v":2046},{"$f":"YEAR(FJ11)","v":2046},{"$f":"YEAR(FK11)","v":2046},{"$f":"YEAR(FL11)","v":2046},{"$f":"YEAR(FM11)","v":2046},{"$f":"YEAR(FN11)","v":2046},{"$f":"YEAR(FO11)","v":2046},{"$f":"YEAR(FP11)","v":2046},{"$f":"YEAR(FQ11)","v":2046},{"$f":"YEAR(FR11)","v":2046},{"$f":"YEAR(FS11)","v":2046},{"$f":"YEAR(FT11)","v":2046},{"$f":"YEAR(FU11)","v":2046},{"$f":"YEAR(FV11)","v":2046},{"$f":"YEAR(FW11)","v":2046}]
[null,null,"Periods per Year",null,null,null,null,null,null,null,null,{"$f":"IF(L9,12/L9,1)","v":1},{"$f":"IF(M9,12/M9,1)","v":1},1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(BY9,12/BY9,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"IF(DH9,12/DH9,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(FT9,12/FT9,1)","v":1},1,1,1]
[null,null,"Fraction of Year",null,null,null,null,"f",null,null,null,{"$f":"DAYS360(L11,L10+1)/360","v":1},{"$f":"DAYS360(M11,M10+1)/360","v":1},1,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"DAYS360(BY11,BY10+1)/360","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,{"$f":"DAYS360(DH11,DH10+1)/360","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DAYS360(FT11,FT10+1)/360","v":0},0,0,0]
[null,null,"Contruciton Month",null,null,null,null,null,null,null,null,{"$f":"K15+L4","v":0},{"$f":"L15+M4","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BX15+BY4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"DG15+DH4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"FS15+FT4","v":40},40,40,40]
[null,null,"Construction Year",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(L15/12,0)*L4","v":0},{"$f":"ROUNDUP(M15/12,0)*M4","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BY15/12,0)*BY4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(DH15/12,0)*DH4","v":0},{"$f":"ROUNDUP(DI15/12,0)*DI4","v":0},{"$f":"ROUNDUP(DJ15/12,0)*DJ4","v":0},{"$f":"ROUNDUP(DK15/12,0)*DK4","v":0},{"$f":"ROUNDUP(DL15/12,0)*DL4","v":0},{"$f":"ROUNDUP(DM15/12,0)*DM4","v":0},{"$f":"ROUNDUP(DN15/12,0)*DN4","v":0},{"$f":"ROUNDUP(DO15/12,0)*DO4","v":0},{"$f":"ROUNDUP(DP15/12,0)*DP4","v":0},{"$f":"ROUNDUP(DQ15/12,0)*DQ4","v":0},{"$f":"ROUNDUP(DR15/12,0)*DR4","v":0},{"$f":"ROUNDUP(DS15/12,0)*DS4","v":0},{"$f":"ROUNDUP(DT15/12,0)*DT4","v":0},{"$f":"ROUNDUP(DU15/12,0)*DU4","v":0},{"$f":"ROUNDUP(DV15/12,0)*DV4","v":0},{"$f":"ROUNDUP(DW15/12,0)*DW4","v":0},{"$f":"ROUNDUP(DX15/12,0)*DX4","v":0},{"$f":"ROUNDUP(DY15/12,0)*DY4","v":0},{"$f":"ROUNDUP(DZ15/12,0)*DZ4","v":0},{"$f":"ROUNDUP(EA15/12,0)*EA4","v":0},{"$f":"ROUNDUP(EB15/12,0)*EB4","v":0},{"$f":"ROUNDUP(EC15/12,0)*EC4","v":0},{"$f":"ROUNDUP(ED15/12,0)*ED4","v":0},{"$f":"ROUNDUP(EE15/12,0)*EE4","v":0},{"$f":"ROUNDUP(EF15/12,0)*EF4","v":0},{"$f":"ROUNDUP(EG15/12,0)*EG4","v":0},{"$f":"ROUNDUP(EH15/12,0)*EH4","v":0},{"$f":"ROUNDUP(EI15/12,0)*EI4","v":0},{"$f":"ROUNDUP(EJ15/12,0)*EJ4","v":0},{"$f":"ROUNDUP(EK15/12,0)*EK4","v":0},{"$f":"ROUNDUP(EL15/12,0)*EL4","v":0},{"$f":"ROUNDUP(EM15/12,0)*EM4","v":0},{"$f":"ROUNDUP(EN15/12,0)*EN4","v":0},{"$f":"ROUNDUP(EO15/12,0)*EO4","v":0},{"$f":"ROUNDUP(EP15/12,0)*EP4","v":0},{"$f":"ROUNDUP(EQ15/12,0)*EQ4","v":0},{"$f":"ROUNDUP(ER15/12,0)*ER4","v":0},{"$f":"ROUNDUP(ES15/12,0)*ES4","v":0},{"$f":"ROUNDUP(ET15/12,0)*ET4","v":0},{"$f":"ROUNDUP(EU15/12,0)*EU4","v":0},{"$f":"ROUNDUP(EV15/12,0)*EV4","v":0},{"$f":"ROUNDUP(EW15/12,0)*EW4","v":0},{"$f":"ROUNDUP(EX15/12,0)*EX4","v":0},{"$f":"ROUNDUP(EY15/12,0)*EY4","v":0},{"$f":"ROUNDUP(EZ15/12,0)*EZ4","v":0},{"$f":"ROUNDUP(FA15/12,0)*FA4","v":0},{"$f":"ROUNDUP(FB15/12,0)*FB4","v":0},{"$f":"ROUNDUP(FC15/12,0)*FC4","v":0},{"$f":"ROUNDUP(FD15/12,0)*FD4","v":0},{"$f":"ROUNDUP(FE15/12,0)*FE4","v":0},{"$f":"ROUNDUP(FF15/12,0)*FF4","v":0},{"$f":"ROUNDUP(FG15/12,0)*FG4","v":0},{"$f":"ROUNDUP(FH15/12,0)*FH4","v":0},{"$f":"ROUNDUP(FI15/12,0)*FI4","v":0},{"$f":"ROUNDUP(FJ15/12,0)*FJ4","v":0},{"$f":"ROUNDUP(FK15/12,0)*FK4","v":0},{"$f":"ROUNDUP(FL15/12,0)*FL4","v":0},{"$f":"ROUNDUP(FM15/12,0)*FM4","v":0},{"$f":"ROUNDUP(FN15/12,0)*FN4","v":0},{"$f":"ROUNDUP(FO15/12,0)*FO4","v":0},{"$f":"ROUNDUP(FP15/12,0)*FP4","v":0},{"$f":"ROUNDUP(FQ15/12,0)*FQ4","v":0},{"$f":"ROUNDUP(FR15/12,0)*FR4","v":0},{"$f":"ROUNDUP(FS15/12,0)*FS4","v":0},{"$f":"ROUNDUP(FT15/12,0)*FT4","v":0},{"$f":"ROUNDUP(FU15/12,0)*FU4","v":0},{"$f":"ROUNDUP(FV15/12,0)*FV4","v":0},{"$f":"ROUNDUP(FW15/12,0)*FW4","v":0}]
[]
["Assumption"]
[null,null,null,null,"Units"]
[null,"Timing Assumption"]
[null,null,"Development Start",null,"Date",null,"2015-01-01"]
[null,null,"Development Period",null,"Years",null,3]
[null,null,"Land Puchase and Financing Date",null,"Date",null,{"$f":"EDATE(G21,G22*12)","v":"2018-01-01"}]
[null,null,"Construction Period",null,"Months",null,40]
[null,null,"Temporary Occupancy Date",null,"Date",null,{"$f":"EDATE(G23,G24)","v":"2021-05-01"}]
[null,null,"Holding Period",null,"Quarters",null,100]
[null,null,"Sold Period",null,"Date",null,{"$f":"EDATE(G25,G26*3)","v":"2046-05-01"}]
[]
[null,"Construction Cost Assumptions and Development"]
[null,null,null,"Development Costs","Percent",0.05,{"$f":"F30*G35","v":710000}]
[null,null,null,"Number of Rooms","Rooms",null,80]
[null,null,null,"Cost Per Room - USD","USD/Room",null,140000]
[null,null,null,"Total Facility Cost","USD ",null,{"$f":"PRODUCT(G31:G32)","v":11200000}]
[null,null,null,"Land Cost","USD ",null,3000000]
[null,null,null,"Total Cost","USD ",null,{"$f":"SUM(G33:G34)","v":14200000}]
[null,null,null,"S-Curve - Year",null,null,null,1,2,3,4]
[null,null,null,"Spend Percent","Percent",null,null,0.1,0.35,0.5,0.05]
[null,null,null,"Month",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]
[null,null,null,"Spend Percent",null,null,null,{"$f":"LOOKUP(ROUNDUP(H38/12,0),36:36,37:37)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(I38/12,0),36:36,37:37)/12","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,2.9166666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,{"$f":"K37/4","v":1.2500000000000001E-2},{"$f":"AR39","v":1.2500000000000001E-2},{"$f":"AS39","v":1.2500000000000001E-2},1.2500000000000001E-2]
[]
[null,"General Economic Assumption"]
[null,null,null,"Year",null,null,{"$f":"YEAR(G21)","v":2015},{"$f":"G42+4","v":2019},{"$f":"H42+4","v":2023},{"$f":"I42+4","v":2027},{"$f":"J42+4","v":2031},{"$f":"K42+4","v":2035}]
[null,null,null,"Revenue Inflation","Percent",null,5.0000000000000001E-3,0.01,1.0999999999999999E-2,1.4999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2]
[null,null,null,"Cost Inflation","Percent",null,5.0000000000000001E-3,0.01,1.0999999999999999E-2,1.4999999999999999E-2,0.02,2.1999999999999999E-2]
[null,null,null,"Base Interest Rate (LIBOR)","Percent",null,2E-3,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,0.03]
[]
[null,"Revenues Assumptions"]
[null,null,null,"RevPar - USD/Day","USD/Room/Day",null,180]
[]
[null,null,null,"Year",null,null,1,2,3,4]
[null,null,null,"Occupancy Rate","Pct per year",null,0.6,0.65,0.7,0.75]
[null,null,null,"Other Revenues - Room Service and Conferences","Pct of Revenues",null,0.31,{"$f":"G52","v":0.31},{"$f":"H52","v":0.31},{"$f":"I52","v":0.31}]
[]
[null,"Operating Expense Assumptions"]
[null,null,null,null,"Number",null,60]
[null,null,null,null,"USD/Year Real",null,25000]
[null,null,null,null,"Pct of Salary",null,0.3]
[null,null,null,null,"Pct of Salary",null,0.6]
[null,null,null,null,"Pct of Salary",null,0.39]
[]
[null,"Cap Rate Exit Assumption",null,null,"Rate",null,0.06]
[]
["Capital Allowance and Depreciation"]
[null,null,null,"Corporate Tax Rate","Percent",null,0.2]
[null,null,null,"Capital Allowance Period","Year",null,10]
[]
["Financing Assumptions"]
[null,null,null,"Loan to Value - Loan Cost",null,null,0.8]
[null,null,null,"Repayment Period",null,null,10]
[null,null,null,"Credit Spread",null,null,1.4999999999999999E-2]
[]
[null,null,"Construction Loan"]
[null,null,null,"Loan to Value",null,null,0.65]
[null,null,null,"Cash Sweep Percent",null,null,0.7]
[null,null,null,"Credit Spread",null,null,0.02]
[]
[null,null,null,"Up-front Fees",null,null,0.01]
[null,null,null,"Commitment Fees",null,null,1.4999999999999999E-2]
[]
["Construction and Development Cost"]
[null,null,"Development Cost",null,null,null,null,{"$f":"G30","v":710000},{"$f":"G22","v":3},null,null,{"$f":"$H$81*L3/$I$81","v":236666.66666666666},{"$f":"$H$81*M3/$I$81","v":236666.66666666666},{"$f":"$H$81*N3/$I$81","v":236666.66666666666},{"$f":"$H$81*O3/$I$81","v":0},{"$f":"$H$81*P3/$I$81","v":0},{"$f":"$H$81*Q3/$I$81","v":0},{"$f":"$H$81*R3/$I$81","v":0},{"$f":"$H$81*S3/$I$81","v":0},{"$f":"$H$81*T3/$I$81","v":0},{"$f":"$H$81*U3/$I$81","v":0},{"$f":"$H$81*V3/$I$81","v":0},{"$f":"$H$81*W3/$I$81","v":0},{"$f":"$H$81*X3/$I$81","v":0},{"$f":"$H$81*Y3/$I$81","v":0},{"$f":"$H$81*Z3/$I$81","v":0},{"$f":"$H$81*AA3/$I$81","v":0},{"$f":"$H$81*AB3/$I$81","v":0},{"$f":"$H$81*AC3/$I$81","v":0},{"$f":"$H$81*AD3/$I$81","v":0},{"$f":"$H$81*AE3/$I$81","v":0},{"$f":"$H$81*AF3/$I$81","v":0},{"$f":"$H$81*AG3/$I$81","v":0},{"$f":"$H$81*AH3/$I$81","v":0},{"$f":"$H$81*AI3/$I$81","v":0},{"$f":"$H$81*AJ3/$I$81","v":0},{"$f":"$H$81*AK3/$I$81","v":0},{"$f":"$H$81*AL3/$I$81","v":0},{"$f":"$H$81*AM3/$I$81","v":0},{"$f":"$H$81*AN3/$I$81","v":0},{"$f":"$H$81*AO3/$I$81","v":0},{"$f":"$H$81*AP3/$I$81","v":0},{"$f":"$H$81*AQ3/$I$81","v":0},{"$f":"$H$81*AR3/$I$81","v":0},{"$f":"$H$81*AS3/$I$81","v":0},{"$f":"$H$81*AT3/$I$81","v":0},{"$f":"$H$81*AU3/$I$81","v":0},{"$f":"$H$81*AV3/$I$81","v":0},{"$f":"$H$81*AW3/$I$81","v":0},{"$f":"$H$81*AX3/$I$81","v":0},{"$f":"$H$81*AY3/$I$81","v":0},{"$f":"$H$81*AZ3/$I$81","v":0},{"$f":"$H$81*BA3/$I$81","v":0},{"$f":"$H$81*BB3/$I$81","v":0},{"$f":"$H$81*BC3/$I$81","v":0},{"$f":"$H$81*BD3/$I$81","v":0},{"$f":"$H$81*BE3/$I$81","v":0},{"$f":"$H$81*BF3/$I$81","v":0},{"$f":"$H$81*BG3/$I$81","v":0},{"$f":"$H$81*BH3/$I$81","v":0},{"$f":"$H$81*BI3/$I$81","v":0},{"$f":"$H$81*BJ3/$I$81","v":0},{"$f":"$H$81*BK3/$I$81","v":0},{"$f":"$H$81*BL3/$I$81","v":0},{"$f":"$H$81*BM3/$I$81","v":0},{"$f":"$H$81*BN3/$I$81","v":0},{"$f":"$H$81*BO3/$I$81","v":0},{"$f":"$H$81*BP3/$I$81","v":0},{"$f":"$H$81*BQ3/$I$81","v":0},{"$f":"$H$81*BR3/$I$81","v":0},{"$f":"$H$81*BS3/$I$81","v":0},{"$f":"$H$81*BT3/$I$81","v":0},{"$f":"$H$81*BU3/$I$81","v":0},{"$f":"$H$81*BV3/$I$81","v":0},{"$f":"$H$81*BW3/$I$81","v":0},{"$f":"$H$81*BX3/$I$81","v":0},{"$f":"$H$81*BY3/$I$81","v":0},{"$f":"$H$81*BZ3/$I$81","v":0},{"$f":"$H$81*CA3/$I$81","v":0},{"$f":"$H$81*CB3/$I$81","v":0},{"$f":"$H$81*CC3/$I$81","v":0},{"$f":"$H$81*CD3/$I$81","v":0},{"$f":"$H$81*CE3/$I$81","v":0},{"$f":"$H$81*CF3/$I$81","v":0},{"$f":"$H$81*CG3/$I$81","v":0},{"$f":"$H$81*CH3/$I$81","v":0},{"$f":"$H$81*CI3/$I$81","v":0},{"$f":"$H$81*CJ3/$I$81","v":0},{"$f":"$H$81*CK3/$I$81","v":0},{"$f":"$H$81*CL3/$I$81","v":0},{"$f":"$H$81*CM3/$I$81","v":0},{"$f":"$H$81*CN3/$I$81","v":0},{"$f":"$H$81*CO3/$I$81","v":0},{"$f":"$H$81*CP3/$I$81","v":0},{"$f":"$H$81*CQ3/$I$81","v":0},{"$f":"$H$81*CR3/$I$81","v":0},{"$f":"$H$81*CS3/$I$81","v":0},{"$f":"$H$81*CT3/$I$81","v":0},{"$f":"$H$81*CU3/$I$81","v":0},{"$f":"$H$81*CV3/$I$81","v":0},{"$f":"$H$81*CW3/$I$81","v":0},{"$f":"$H$81*CX3/$I$81","v":0},{"$f":"$H$81*CY3/$I$81","v":0},{"$f":"$H$81*CZ3/$I$81","v":0},{"$f":"$H$81*DA3/$I$81","v":0},{"$f":"$H$81*DB3/$I$81","v":0},{"$f":"$H$81*DC3/$I$81","v":0},{"$f":"$H$81*DD3/$I$81","v":0},{"$f":"$H$81*DE3/$I$81","v":0},{"$f":"$H$81*DF3/$I$81","v":0},{"$f":"$H$81*DG3/$I$81","v":0},{"$f":"$H$81*DH3/$I$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$81*FT3/$I$81","v":0},0,0,0]
[null,null,"S-Cruve",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L15,38:38,39:39)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M15,38:38,39:39)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N15,38:38,39:39)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(P15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Q15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(R15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(S15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(T15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(U15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(V15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(W15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(X15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Y15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Z15,38:38,39:39)","v":8.3333333333333332E-3},{"$f":"LOOKUP(AA15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AB15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AC15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AD15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AE15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AF15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AG15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AH15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AI15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AJ15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AK15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AL15,38:38,39:39)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AM15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AN15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AO15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AP15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AQ15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AR15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AS15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AT15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AU15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AV15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AW15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AX15,38:38,39:39)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AY15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(AZ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BA15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BB15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BC15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BD15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BE15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BF15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BG15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BH15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BI15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BJ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BK15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BL15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BM15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BN15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BO15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BP15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BQ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BR15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BS15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BT15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BU15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BV15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BW15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BX15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BY15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BZ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CA15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CB15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CC15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CD15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CE15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CF15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CG15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CH15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CI15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CJ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CK15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CL15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CM15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CN15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CO15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CP15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CQ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CR15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CS15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CT15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CU15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CV15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CW15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CX15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CY15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CZ15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DA15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DB15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DC15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DD15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DE15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DF15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DG15,38:38,39:39)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DH15,38:38,39:39)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"LOOKUP(FT15,38:38,39:39)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,"Construction Expenditures",null,null,null,null,{"$f":"G33","v":11200000},null,{"$f":"SUM(L83:DG83)","v":11200000},null,{"$f":"IF(L4,L82*$H$83)","v":false},{"$f":"IF(M4,M82*$H$83)","v":false},{"$f":"IF(N4,N82*$H$83)","v":false},{"$f":"IF(O4,O82*$H$83)","v":93333.333333333328},{"$f":"IF(P4,P82*$H$83)","v":93333.333333333328},{"$f":"IF(Q4,Q82*$H$83)","v":93333.333333333328},{"$f":"IF(R4,R82*$H$83)","v":93333.333333333328},{"$f":"IF(S4,S82*$H$83)","v":93333.333333333328},{"$f":"IF(T4,T82*$H$83)","v":93333.333333333328},{"$f":"IF(U4,U82*$H$83)","v":93333.333333333328},{"$f":"IF(V4,V82*$H$83)","v":93333.333333333328},{"$f":"IF(W4,W82*$H$83)","v":93333.333333333328},{"$f":"IF(X4,X82*$H$83)","v":93333.333333333328},{"$f":"IF(Y4,Y82*$H$83)","v":93333.333333333328},{"$f":"IF(Z4,Z82*$H$83)","v":93333.333333333328},{"$f":"IF(AA4,AA82*$H$83)","v":326666.66666666663},{"$f":"IF(AB4,AB82*$H$83)","v":326666.66666666663},{"$f":"IF(AC4,AC82*$H$83)","v":326666.66666666663},{"$f":"IF(AD4,AD82*$H$83)","v":326666.66666666663},{"$f":"IF(AE4,AE82*$H$83)","v":326666.66666666663},{"$f":"IF(AF4,AF82*$H$83)","v":326666.66666666663},{"$f":"IF(AG4,AG82*$H$83)","v":326666.66666666663},{"$f":"IF(AH4,AH82*$H$83)","v":326666.66666666663},{"$f":"IF(AI4,AI82*$H$83)","v":326666.66666666663},{"$f":"IF(AJ4,AJ82*$H$83)","v":326666.66666666663},{"$f":"IF(AK4,AK82*$H$83)","v":326666.66666666663},{"$f":"IF(AL4,AL82*$H$83)","v":326666.66666666663},{"$f":"IF(AM4,AM82*$H$83)","v":466666.66666666663},{"$f":"IF(AN4,AN82*$H$83)","v":466666.66666666663},{"$f":"IF(AO4,AO82*$H$83)","v":466666.66666666663},{"$f":"IF(AP4,AP82*$H$83)","v":466666.66666666663},{"$f":"IF(AQ4,AQ82*$H$83)","v":466666.66666666663},{"$f":"IF(AR4,AR82*$H$83)","v":466666.66666666663},{"$f":"IF(AS4,AS82*$H$83)","v":466666.66666666663},{"$f":"IF(AT4,AT82*$H$83)","v":466666.66666666663},{"$f":"IF(AU4,AU82*$H$83)","v":466666.66666666663},{"$f":"IF(AV4,AV82*$H$83)","v":466666.66666666663},{"$f":"IF(AW4,AW82*$H$83)","v":466666.66666666663},{"$f":"IF(AX4,AX82*$H$83)","v":466666.66666666663},{"$f":"IF(AY4,AY82*$H$83)","v":140000},{"$f":"IF(AZ4,AZ82*$H$83)","v":140000},{"$f":"IF(BA4,BA82*$H$83)","v":140000},{"$f":"IF(BB4,BB82*$H$83)","v":140000},{"$f":"IF(BC4,BC82*$H$83)","v":false},{"$f":"IF(BD4,BD82*$H$83)","v":false},{"$f":"IF(BE4,BE82*$H$83)","v":false},{"$f":"IF(BF4,BF82*$H$83)","v":false},{"$f":"IF(BG4,BG82*$H$83)","v":false},{"$f":"IF(BH4,BH82*$H$83)","v":false},{"$f":"IF(BI4,BI82*$H$83)","v":false},{"$f":"IF(BJ4,BJ82*$H$83)","v":false},{"$f":"IF(BK4,BK82*$H$83)","v":false},{"$f":"IF(BL4,BL82*$H$83)","v":false},{"$f":"IF(BM4,BM82*$H$83)","v":false},{"$f":"IF(BN4,BN82*$H$83)","v":false},{"$f":"IF(BO4,BO82*$H$83)","v":false},{"$f":"IF(BP4,BP82*$H$83)","v":false},{"$f":"IF(BQ4,BQ82*$H$83)","v":false},{"$f":"IF(BR4,BR82*$H$83)","v":false},{"$f":"IF(BS4,BS82*$H$83)","v":false},{"$f":"IF(BT4,BT82*$H$83)","v":false},{"$f":"IF(BU4,BU82*$H$83)","v":false},{"$f":"IF(BV4,BV82*$H$83)","v":false},{"$f":"IF(BW4,BW82*$H$83)","v":false},{"$f":"IF(BX4,BX82*$H$83)","v":false},{"$f":"IF(BY4,BY82*$H$83)","v":false},{"$f":"IF(BZ4,BZ82*$H$83)","v":false},{"$f":"IF(CA4,CA82*$H$83)","v":false},{"$f":"IF(CB4,CB82*$H$83)","v":false},{"$f":"IF(CC4,CC82*$H$83)","v":false},{"$f":"IF(CD4,CD82*$H$83)","v":false},{"$f":"IF(CE4,CE82*$H$83)","v":false},{"$f":"IF(CF4,CF82*$H$83)","v":false},{"$f":"IF(CG4,CG82*$H$83)","v":false},{"$f":"IF(CH4,CH82*$H$83)","v":false},{"$f":"IF(CI4,CI82*$H$83)","v":false},{"$f":"IF(CJ4,CJ82*$H$83)","v":false},{"$f":"IF(CK4,CK82*$H$83)","v":false},{"$f":"IF(CL4,CL82*$H$83)","v":false},{"$f":"IF(CM4,CM82*$H$83)","v":false},{"$f":"IF(CN4,CN82*$H$83)","v":false},{"$f":"IF(CO4,CO82*$H$83)","v":false},{"$f":"IF(CP4,CP82*$H$83)","v":false},{"$f":"IF(CQ4,CQ82*$H$83)","v":false},{"$f":"IF(CR4,CR82*$H$83)","v":false},{"$f":"IF(CS4,CS82*$H$83)","v":false},{"$f":"IF(CT4,CT82*$H$83)","v":false},{"$f":"IF(CU4,CU82*$H$83)","v":false},{"$f":"IF(CV4,CV82*$H$83)","v":false},{"$f":"IF(CW4,CW82*$H$83)","v":false},{"$f":"IF(CX4,CX82*$H$83)","v":false},{"$f":"IF(CY4,CY82*$H$83)","v":false},{"$f":"IF(CZ4,CZ82*$H$83)","v":false},{"$f":"IF(DA4,DA82*$H$83)","v":false},{"$f":"IF(DB4,DB82*$H$83)","v":false},{"$f":"IF(DC4,DC82*$H$83)","v":false},{"$f":"IF(DD4,DD82*$H$83)","v":false},{"$f":"IF(DE4,DE82*$H$83)","v":false},{"$f":"IF(DF4,DF82*$H$83)","v":false},{"$f":"IF(DG4,DG82*$H$83)","v":false},{"$f":"IF(DH4,DH82*$H$83)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(FT4,FT82*$H$83)","v":false},false,false,false]
[null,null,"Land Expenditures",null,null,null,null,{"$f":"G34","v":3000000},null,{"$f":"G23","v":"2018-01-01"},null,{"$f":"$H$84*(L11=$J$84)","v":0},{"$f":"$H$84*(M11=$J$84)","v":0},{"$f":"$H$84*(N11=$J$84)","v":0},{"$f":"$H$84*(O11=$J$84)","v":3000000},{"$f":"$H$84*(P11=$J$84)","v":0},{"$f":"$H$84*(Q11=$J$84)","v":0},{"$f":"$H$84*(R11=$J$84)","v":0},{"$f":"$H$84*(S11=$J$84)","v":0},{"$f":"$H$84*(T11=$J$84)","v":0},{"$f":"$H$84*(U11=$J$84)","v":0},{"$f":"$H$84*(V11=$J$84)","v":0},{"$f":"$H$84*(W11=$J$84)","v":0},{"$f":"$H$84*(X11=$J$84)","v":0},{"$f":"$H$84*(Y11=$J$84)","v":0},{"$f":"$H$84*(Z11=$J$84)","v":0},{"$f":"$H$84*(AA11=$J$84)","v":0},{"$f":"$H$84*(AB11=$J$84)","v":0},{"$f":"$H$84*(AC11=$J$84)","v":0},{"$f":"$H$84*(AD11=$J$84)","v":0},{"$f":"$H$84*(AE11=$J$84)","v":0},{"$f":"$H$84*(AF11=$J$84)","v":0},{"$f":"$H$84*(AG11=$J$84)","v":0},{"$f":"$H$84*(AH11=$J$84)","v":0},{"$f":"$H$84*(AI11=$J$84)","v":0},{"$f":"$H$84*(AJ11=$J$84)","v":0},{"$f":"$H$84*(AK11=$J$84)","v":0},{"$f":"$H$84*(AL11=$J$84)","v":0},{"$f":"$H$84*(AM11=$J$84)","v":0},{"$f":"$H$84*(AN11=$J$84)","v":0},{"$f":"$H$84*(AO11=$J$84)","v":0},{"$f":"$H$84*(AP11=$J$84)","v":0},{"$f":"$H$84*(AQ11=$J$84)","v":0},{"$f":"$H$84*(AR11=$J$84)","v":0},{"$f":"$H$84*(AS11=$J$84)","v":0},{"$f":"$H$84*(AT11=$J$84)","v":0},{"$f":"$H$84*(AU11=$J$84)","v":0},{"$f":"$H$84*(AV11=$J$84)","v":0},{"$f":"$H$84*(AW11=$J$84)","v":0},{"$f":"$H$84*(AX11=$J$84)","v":0},{"$f":"$H$84*(AY11=$J$84)","v":0},{"$f":"$H$84*(AZ11=$J$84)","v":0},{"$f":"$H$84*(BA11=$J$84)","v":0},{"$f":"$H$84*(BB11=$J$84)","v":0},{"$f":"$H$84*(BC11=$J$84)","v":0},{"$f":"$H$84*(BD11=$J$84)","v":0},{"$f":"$H$84*(BE11=$J$84)","v":0},{"$f":"$H$84*(BF11=$J$84)","v":0},{"$f":"$H$84*(BG11=$J$84)","v":0},{"$f":"$H$84*(BH11=$J$84)","v":0},{"$f":"$H$84*(BI11=$J$84)","v":0},{"$f":"$H$84*(BJ11=$J$84)","v":0},{"$f":"$H$84*(BK11=$J$84)","v":0},{"$f":"$H$84*(BL11=$J$84)","v":0},{"$f":"$H$84*(BM11=$J$84)","v":0},{"$f":"$H$84*(BN11=$J$84)","v":0},{"$f":"$H$84*(BO11=$J$84)","v":0},{"$f":"$H$84*(BP11=$J$84)","v":0},{"$f":"$H$84*(BQ11=$J$84)","v":0},{"$f":"$H$84*(BR11=$J$84)","v":0},{"$f":"$H$84*(BS11=$J$84)","v":0},{"$f":"$H$84*(BT11=$J$84)","v":0},{"$f":"$H$84*(BU11=$J$84)","v":0},{"$f":"$H$84*(BV11=$J$84)","v":0},{"$f":"$H$84*(BW11=$J$84)","v":0},{"$f":"$H$84*(BX11=$J$84)","v":0},{"$f":"$H$84*(BY11=$J$84)","v":0},{"$f":"$H$84*(BZ11=$J$84)","v":0},{"$f":"$H$84*(CA11=$J$84)","v":0},{"$f":"$H$84*(CB11=$J$84)","v":0},{"$f":"$H$84*(CC11=$J$84)","v":0},{"$f":"$H$84*(CD11=$J$84)","v":0},{"$f":"$H$84*(CE11=$J$84)","v":0},{"$f":"$H$84*(CF11=$J$84)","v":0},{"$f":"$H$84*(CG11=$J$84)","v":0},{"$f":"$H$84*(CH11=$J$84)","v":0},{"$f":"$H$84*(CI11=$J$84)","v":0},{"$f":"$H$84*(CJ11=$J$84)","v":0},{"$f":"$H$84*(CK11=$J$84)","v":0},{"$f":"$H$84*(CL11=$J$84)","v":0},{"$f":"$H$84*(CM11=$J$84)","v":0},{"$f":"$H$84*(CN11=$J$84)","v":0},{"$f":"$H$84*(CO11=$J$84)","v":0},{"$f":"$H$84*(CP11=$J$84)","v":0},{"$f":"$H$84*(CQ11=$J$84)","v":0},{"$f":"$H$84*(CR11=$J$84)","v":0},{"$f":"$H$84*(CS11=$J$84)","v":0},{"$f":"$H$84*(CT11=$J$84)","v":0},{"$f":"$H$84*(CU11=$J$84)","v":0},{"$f":"$H$84*(CV11=$J$84)","v":0},{"$f":"$H$84*(CW11=$J$84)","v":0},{"$f":"$H$84*(CX11=$J$84)","v":0},{"$f":"$H$84*(CY11=$J$84)","v":0},{"$f":"$H$84*(CZ11=$J$84)","v":0},{"$f":"$H$84*(DA11=$J$84)","v":0},{"$f":"$H$84*(DB11=$J$84)","v":0},{"$f":"$H$84*(DC11=$J$84)","v":0},{"$f":"$H$84*(DD11=$J$84)","v":0},{"$f":"$H$84*(DE11=$J$84)","v":0},{"$f":"$H$84*(DF11=$J$84)","v":0},{"$f":"$H$84*(DG11=$J$84)","v":0},{"$f":"$H$84*(DH11=$J$84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$84*(FT11=$J$84)","v":0},0,0,0]
[null,null,null,"Total Outlays",null,null,null,null,null,null,null,{"$f":"L81+L83+L84","v":236666.66666666666},{"$f":"M81+M83+M84","v":236666.66666666666},236666.66666666666,3093333.3333333335,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,140000,140000,140000,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY81+BY83+BY84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH81+DH83+DH84","v":0},{"$f":"DI81+DI83+DI84","v":0},{"$f":"DJ81+DJ83+DJ84","v":0},{"$f":"DK81+DK83+DK84","v":0},{"$f":"DL81+DL83+DL84","v":0},{"$f":"DM81+DM83+DM84","v":0},{"$f":"DN81+DN83+DN84","v":0},{"$f":"DO81+DO83+DO84","v":0},{"$f":"DP81+DP83+DP84","v":0},{"$f":"DQ81+DQ83+DQ84","v":0},{"$f":"DR81+DR83+DR84","v":0},{"$f":"DS81+DS83+DS84","v":0},{"$f":"DT81+DT83+DT84","v":0},{"$f":"DU81+DU83+DU84","v":0},{"$f":"DV81+DV83+DV84","v":0},{"$f":"DW81+DW83+DW84","v":0},{"$f":"DX81+DX83+DX84","v":0},{"$f":"DY81+DY83+DY84","v":0},{"$f":"DZ81+DZ83+DZ84","v":0},{"$f":"EA81+EA83+EA84","v":0},{"$f":"EB81+EB83+EB84","v":0},{"$f":"EC81+EC83+EC84","v":0},{"$f":"ED81+ED83+ED84","v":0},{"$f":"EE81+EE83+EE84","v":0},{"$f":"EF81+EF83+EF84","v":0},{"$f":"EG81+EG83+EG84","v":0},{"$f":"EH81+EH83+EH84","v":0},{"$f":"EI81+EI83+EI84","v":0},{"$f":"EJ81+EJ83+EJ84","v":0},{"$f":"EK81+EK83+EK84","v":0},{"$f":"EL81+EL83+EL84","v":0},{"$f":"EM81+EM83+EM84","v":0},{"$f":"EN81+EN83+EN84","v":0},{"$f":"EO81+EO83+EO84","v":0},{"$f":"EP81+EP83+EP84","v":0},{"$f":"EQ81+EQ83+EQ84","v":0},{"$f":"ER81+ER83+ER84","v":0},{"$f":"ES81+ES83+ES84","v":0},{"$f":"ET81+ET83+ET84","v":0},{"$f":"EU81+EU83+EU84","v":0},{"$f":"EV81+EV83+EV84","v":0},{"$f":"EW81+EW83+EW84","v":0},{"$f":"EX81+EX83+EX84","v":0},{"$f":"EY81+EY83+EY84","v":0},{"$f":"EZ81+EZ83+EZ84","v":0},{"$f":"FA81+FA83+FA84","v":0},{"$f":"FB81+FB83+FB84","v":0},{"$f":"FC81+FC83+FC84","v":0},{"$f":"FD81+FD83+FD84","v":0},{"$f":"FE81+FE83+FE84","v":0},{"$f":"FF81+FF83+FF84","v":0},{"$f":"FG81+FG83+FG84","v":0},{"$f":"FH81+FH83+FH84","v":0},{"$f":"FI81+FI83+FI84","v":0},{"$f":"FJ81+FJ83+FJ84","v":0},{"$f":"FK81+FK83+FK84","v":0},{"$f":"FL81+FL83+FL84","v":0},{"$f":"FM81+FM83+FM84","v":0},{"$f":"FN81+FN83+FN84","v":0},{"$f":"FO81+FO83+FO84","v":0},{"$f":"FP81+FP83+FP84","v":0},{"$f":"FQ81+FQ83+FQ84","v":0},{"$f":"FR81+FR83+FR84","v":0},{"$f":"FS81+FS83+FS84","v":0},{"$f":"FT81+FT83+FT84","v":0},{"$f":"FU81+FU83+FU84","v":0},{"$f":"FV81+FV83+FV84","v":0},{"$f":"FW81+FW83+FW84","v":0}]
[]
[null,null,"Rooms",null,null,null,null,{"$f":"G31","v":80},null,null,null,{"$f":"L5*$H$87","v":0},{"$f":"M5*$H$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"BY5*$H$87","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"DH5*$H$87","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT5*$H$87","v":0},0,0,0]
[]
["Operating Cash Flow"]
[null,"Revenues"]
[null,null,"Inflation Rate - Revenues",null,"Pct",null,null,null,null,null,null,{"$f":"(1+LOOKUP(L12,42:42,43:43))^(1/L13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(M12,42:42,43:43))^(1/M13)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,{"$f":"(1+LOOKUP(BY12,42:42,43:43))^(1/BY13)-1","v":2.7387284930973088E-3},3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,{"$f":"(1+LOOKUP(DH12,42:42,43:43))^(1/DH13)-1","v":4.4699400431826852E-3},4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,4.4699400431826852E-3,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2,{"$f":"(1+LOOKUP(FT12,42:42,43:43))^(1/FT13)-1","v":1.8000000000000016E-2},1.8000000000000016E-2,1.8000000000000016E-2,1.8000000000000016E-2]
[null,null,"Inflation Rate - Costs",null,"Pct",null,null,null,null,null,null,{"$f":"(1+LOOKUP(L12,42:42,44:44))^(1/L13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(M12,42:42,44:44))^(1/M13)-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.4906793143211203E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,2.7387284930973088E-3,{"$f":"(1+LOOKUP(BY12,42:42,44:44))^(1/BY13)-1","v":2.7387284930973088E-3},3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,3.7290889380929837E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,5.4551986478605929E-3,5.4551986478605929E-3,{"$f":"(1+LOOKUP(DH12,42:42,44:44))^(1/DH13)-1","v":5.4551986478605929E-3},5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,5.4551986478605929E-3,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2,{"$f":"(1+LOOKUP(FT12,42:42,44:44))^(1/FT13)-1","v":2.200000000000002E-2},2.200000000000002E-2,2.200000000000002E-2,2.200000000000002E-2]
[null,null,"Inflation Index Revenues",null,"Index",null,null,null,null,null,1,{"$f":"K93*(1+L91)","v":1.0049999999999999},{"$f":"L93*(1+M91)","v":1.0100249999999997},1.0150751249999996,1.0154971067979772,1.0159192640200525,1.0163415967391518,1.0167641050282319,1.0171867889602797,1.0176096486083128,1.0180326840453788,1.0184558953445557,1.0188792825789523,1.0193028458217073,1.0197265851459898,1.0201505006249998,1.0209967543476375,1.0218437100699926,1.0226913683744006,1.0235397298436799,1.0243887950611328,1.0252385646105451,1.026089039076187,1.0269402190428134,1.0277921050956644,1.0286446978204653,1.0294979978034275,1.0303520056312485,1.0312067218911127,1.0320621471706914,1.0329182820581435,1.0337751271421156,1.0346326830117429,1.0354909502566494,1.0363499294669478,1.0372096212332407,1.0380700261466203,1.0389311447986691,1.039792977781461,1.0406555256875603,1.041518789110023,1.0423827686423974,1.043247464878724,1.0441128784135358,1.0467134287616167,1.0493204562466554,1.0519339770011229,1.0545540071976711,1.0571805630492328,1.059813660809122,1.0624533167711343,1.0653630879423612,1.068280828186803,1.0712065593295879,1.0741403032556165,1.0770820819097269,1.0800319172968575,1.0829898314822131,1.0859558465914281,1.0889299848107337,1.0919122683871227,1.094902719628517,1.0979013609039334,1.1009082146436513,1.1039233033393807,1.1069466495444304,{"$f":"BX93*(1+BY91)","v":1.1099782758738763},1.1141174835839611,1.11827212676773,1.1224422629854374,1.1266279500119845,1.1308292458377205,1.1350462086692459,1.1392788969302188,1.1435273692621641,1.1477916845252862,1.1520719017992846,1.156368080384172,1.1606802798010964,1.1650085597931654,1.1693529803262737,1.1737136015899345,1.1780904839981128,1.1833564778270285,1.1886460103326271,1.1939591867313821,1.1992961127100785,1.2046568944279146,1.2100416385186139,1.2154504520925467,1.2208834427388595,1.2263407185276167,1.2318223880119488,1.2373285602302122,1.2428593447081588,1.2484148514611135,1.2539951909961635,1.2596004743143558,1.2652308129129055,1.2708863187874135,1.2765671044340945,{"$f":"DG93*(1+DH91)","v":1.2822732828520143},1.2880049675453378,1.2937622725255868,1.299545312313908,1.3053542019433504,1.3111890569611537,1.3170499934310473,1.3229371279355582,1.3288505775783304,1.3347904599864542,1.3407568933128058,1.346749996238398,1.3527698879747401,1.35881668826621,1.3648905173924362,1.3709914961706891,1.3771197459582853,1.3832753886550018,1.3894585467054998,1.3956693431017613,1.4019079013855342,1.4081743456507916,1.4144688005461987,1.4207913912775927,1.4271422436104737,1.4335214838725057,1.4399292389560301,1.4463656363205892,1.4528308039954621,1.4593248705822106,1.4658479652572385,1.4724002177743596,1.4789817584673801,1.4855927182526902,1.4922332286318685,1.4989034216942978,1.5056034301197927,1.5123333871812383,1.5190934267472418,1.5258836832847948,1.5327042918619487,1.5395553881505004,1.5464371084286921,1.5742729763804086,1.6026098899552561,1.6314568679744508,1.6608230915979909,1.6907179072467549,1.7211508295771965,1.752131544509586,1.7836699123107584,1.8157759707323522,1.8484599382055347,1.8817322170932342,1.9156033970009125,1.9500842581469291,1.9851857747935739,2.0209191187398585,2.0572956628771761,2.0943269848089652,2.1320248705355267,2.1704013182051662,2.2094685419328592,2.2492389756876507,{"$f":"FS93*(1+FT91)","v":2.2897252772500285},2.3309403322405289,2.3728972582208585,2.4156094088688338]
[null,null,"Inflation Index Costs",null,"Index",null,null,null,null,null,1,{"$f":"K94*(1+L92)","v":1.0049999999999999},{"$f":"L94*(1+M92)","v":1.0100249999999997},1.0150751249999996,1.0154971067979772,1.0159192640200525,1.0163415967391518,1.0167641050282319,1.0171867889602797,1.0176096486083128,1.0180326840453788,1.0184558953445557,1.0188792825789523,1.0193028458217073,1.0197265851459898,1.0201505006249998,1.0209967543476375,1.0218437100699926,1.0226913683744006,1.0235397298436799,1.0243887950611328,1.0252385646105451,1.026089039076187,1.0269402190428134,1.0277921050956644,1.0286446978204653,1.0294979978034275,1.0303520056312485,1.0312067218911127,1.0320621471706914,1.0329182820581435,1.0337751271421156,1.0346326830117429,1.0354909502566494,1.0363499294669478,1.0372096212332407,1.0380700261466203,1.0389311447986691,1.039792977781461,1.0406555256875603,1.041518789110023,1.0423827686423974,1.043247464878724,1.0441128784135358,1.0467134287616167,1.0493204562466554,1.0519339770011229,1.0545540071976711,1.0571805630492328,1.059813660809122,1.0624533167711343,1.0653630879423612,1.068280828186803,1.0712065593295879,1.0741403032556165,1.0770820819097269,1.0800319172968575,1.0829898314822131,1.0859558465914281,1.0889299848107337,1.0919122683871227,1.094902719628517,1.0979013609039334,1.1009082146436513,1.1039233033393807,1.1069466495444304,{"$f":"BX94*(1+BY92)","v":1.1099782758738763},1.1141174835839611,1.11827212676773,1.1224422629854374,1.1266279500119845,1.1308292458377205,1.1350462086692459,1.1392788969302188,1.1435273692621641,1.1477916845252862,1.1520719017992846,1.156368080384172,1.1606802798010964,1.1650085597931654,1.1693529803262737,1.1737136015899345,1.1780904839981128,1.1839372664572381,1.1898130660976314,1.1957180269295777,1.2016522936780756,1.2076160117863832,1.2136093274195843,1.2196323874681696,1.2256853395516374,1.2317683320221113,1.2378815139679764,1.2440250352175335,1.2501990463426707,1.256403698662554,1.2626391442473364,1.2689055359218846,1.2752030272695245,1.2821595130996331,1.2891539479418357,{"$f":"DG94*(1+DH92)","v":1.296186538815532},1.3032574938694537,1.3103670223878245,1.3175153347965558,1.3247026426694735,1.3319291587345814,1.3391950968803563,1.3465006721620796,1.3538461008082014,1.3612316002267417,1.3686573890117237,1.3761236869496449,1.3836307150259817,1.3911786954317298,1.3987678515699815,1.4063984080625369,1.4140705907565529,1.4217846267312275,1.4295407443045207,1.4373391730399123,1.4451801437531968,1.4530638885193141,1.4609906406792197,1.4689606348467898,1.4769741069157665,1.4850312940667385,1.4931324347741621,1.5012777688134189,1.5094675372679129,1.5177019825362064,1.5259813483391933,1.5343058797273137,1.5426758230878066,1.5510914261520024,1.5595529380026549,1.5680606090813141,1.5766146911957379,1.5852154375273462,1.5938631026387131,1.6025579424811027,1.6113002144020439,1.6200901771529475,1.6289280908967645,1.6647645088964933,1.7013893280922161,1.7388198933102448,1.7770739309630701,1.8161695574442576,1.8561252877080312,1.896960044037608,1.9386931650064354,1.9813444146365771,2.0249339917585818,2.0694825395772707,2.1150111554479705,2.1615414008678258,2.2090953116869181,2.2576954085440302,2.307364707531999,2.3581267310977028,2.4100055191818521,2.4630256406038531,2.5172122046971377,2.572590873200475,{"$f":"FS94*(1+FT92)","v":2.6291878724108853},2.6870300056039249,2.7461446657272113,2.8065598483732099]
[]
[null,null,"Room Rate per Day",null,"USD/Day",null,null,{"$f":"G48","v":180},null,null,null,{"$f":"$H$96","v":180},{"$f":"$H$96","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,{"$f":"$H$96","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,{"$f":"$H$96","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,"Inflated Room Rate per Day",null,"USD/Day",null,null,null,null,null,null,{"$f":"L96*L93","v":180.89999999999998},{"$f":"M96*M93","v":181.80449999999996},182.71352249999993,182.78947922363591,182.86546752360945,182.94148741304733,183.01753890508175,183.09362201285035,183.16973674949631,183.2458831281682,183.32206116202002,183.39827086421141,183.47451224790731,183.55078532627817,183.62709011249996,183.77941578257474,183.93186781259868,184.08444630739211,184.23715137186238,184.38998311100391,184.54294162989811,184.69602703371365,184.84923942770641,185.00257891721961,185.15604560768375,185.30963960461696,185.46336101362473,185.6172099404003,185.77118649072446,185.92529077046584,186.07952288558081,186.23388294211372,186.38837104619688,186.5429873040506,186.69773182198333,186.85260470639165,187.00760606376045,187.16273600066296,187.31799462376085,187.47338203980414,187.62889835563155,187.78454367817031,187.94031811443645,188.408417177091,188.87768212439798,189.34811586020211,189.81972129558079,190.29250134886189,190.76645894564194,191.24159701880419,191.76535582962501,192.29054907362453,192.81718067932582,193.34525458601098,193.87477474375083,194.40574511343436,194.93816966679836,195.47205238645705,196.00739726593207,196.54420830968209,197.08248953313307,197.62224496270801,198.16347863585725,198.70619460108853,199.25039691799748,{"$f":"BY96*BY93","v":199.79608965729773},200.54114704511301,201.28898281819141,202.03960733737873,202.79303100215719,203.54926425078969,204.30831756046425,205.07020144743939,205.83492646718955,206.60250321455152,207.37294232387123,208.14625446915096,208.92245036419737,209.70154076276978,210.48353645872925,211.26844828618823,212.05628711966031,213.00416600886513,213.95628185987286,214.91265361164878,215.87330028781415,216.83824099702463,217.80749493335051,218.78108137665839,219.75901969299471,220.741329334971,221.72802984215079,222.71914084143819,223.71468204746859,224.71467326300044,225.71913437930942,226.72808537658406,227.741546324323,228.75953738173445,229.78207879813701,{"$f":"DH96*DH93","v":230.80919091336256},{"$f":"DI96*DI93","v":231.84089415816081},{"$f":"DJ96*DJ93","v":232.87720905460563},{"$f":"DK96*DK93","v":233.91815621650343},{"$f":"DL96*DL93","v":234.96375634980308},{"$f":"DM96*DM93","v":236.01403025300766},{"$f":"DN96*DN93","v":237.06899881758852},{"$f":"DO96*DO93","v":238.12868302840047},{"$f":"DP96*DP93","v":239.19310396409946},{"$f":"DQ96*DQ93","v":240.26228279756174},{"$f":"DR96*DR93","v":241.33624079630505},{"$f":"DS96*DS93","v":242.41499932291163},{"$f":"DT96*DT93","v":243.4985798354532},{"$f":"DU96*DU93","v":244.5870038879178},{"$f":"DV96*DV93","v":245.68029313063852},{"$f":"DW96*DW93","v":246.77846931072403},{"$f":"DX96*DX93","v":247.88155427249137},{"$f":"DY96*DY93","v":248.98956995790033},{"$f":"DZ96*DZ93","v":250.10253840698996},{"$f":"EA96*EA93","v":251.22048175831702},{"$f":"EB96*EB93","v":252.34342224939616},{"$f":"EC96*EC93","v":253.47138221714249},{"$f":"ED96*ED93","v":254.60438409831576},{"$f":"EE96*EE93","v":255.74245042996668},{"$f":"EF96*EF93","v":256.88560384988529},{"$f":"EG96*EG93","v":258.03386709705103},{"$f":"EH96*EH93","v":259.1872630120854},{"$f":"EI96*EI93","v":260.34581453770608},{"$f":"EJ96*EJ93","v":261.50954471918317},{"$f":"EK96*EK93","v":262.6784767047979},{"$f":"EL96*EL93","v":263.8526337463029},{"$f":"EM96*EM93","v":265.03203919938471},{"$f":"EN96*EN93","v":266.2167165241284},{"$f":"EO96*EO93","v":267.40668928548422},{"$f":"EP96*EP93","v":268.60198115373635},{"$f":"EQ96*EQ93","v":269.80261590497361},{"$f":"ER96*ER93","v":271.00861742156269},{"$f":"ES96*ES93","v":272.22000969262291},{"$f":"ET96*ET93","v":273.43681681450352},{"$f":"EU96*EU93","v":274.65906299126306},{"$f":"EV96*EV93","v":275.88677253515078},{"$f":"EW96*EW93","v":277.11996986709005},{"$f":"EX96*EX93","v":278.3586795171646},{"$f":"EY96*EY93","v":283.36913574847358},{"$f":"EZ96*EZ93","v":288.46978019194609},{"$f":"FA96*FA93","v":293.66223623540117},{"$f":"FB96*FB93","v":298.94815648763836},{"$f":"FC96*FC93","v":304.32922330441585},{"$f":"FD96*FD93","v":309.80714932389537},{"$f":"FE96*FE93","v":315.38367801172546},{"$f":"FF96*FF93","v":321.0605842159365},{"$f":"FG96*FG93","v":326.83967473182338},{"$f":"FH96*FH93","v":332.72278887699622},{"$f":"FI96*FI93","v":338.71179907678214},{"$f":"FJ96*FJ93","v":344.80861146016423},{"$f":"FK96*FK93","v":351.01516646644723},{"$f":"FL96*FL93","v":357.33343946284333},{"$f":"FM96*FM93","v":363.76544137317455},{"$f":"FN96*FN93","v":370.31321931789171},{"$f":"FO96*FO93","v":376.97885726561373},{"$f":"FP96*FP93","v":383.76447669639481},{"$f":"FQ96*FQ93","v":390.67223727692993},{"$f":"FR96*FR93","v":397.70433754791469},{"$f":"FS96*FS93","v":404.86301562377713},{"$f":"FT96*FT93","v":412.15054990500511},{"$f":"FU96*FU93","v":419.56925980329521},{"$f":"FV96*FV93","v":427.12150647975454},{"$f":"FW96*FW93","v":434.8096935963901}]
[]
[null,null,"Utilisation Rate",null,"Pct",null,null,null,null,null,null,{"$f":"LOOKUP(L8,50:50,51:51)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M8,50:50,51:51)","v":{"$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"},{"$error":"#N/A"},0.6,0.6,0.6,0.6,0.65,0.65,0.65,0.65,0.7,0.7,0.7,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"LOOKUP(BY8,50:50,51:51)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"LOOKUP(DH8,50:50,51:51)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"LOOKUP(FT8,50:50,51:51)","v":0.75},0.75,0.75,0.75]
[null,null,"Rooms Sold",null,"Room/Period",null,null,null,null,null,null,{"$f":"IF(L5,L99*L87*360*L14)","v":false},{"$f":"IF(M5,M99*M87*360*M14)","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,4320,4320,4320,4320,4680,4680,4680,4680,5040,5040,5040,5040,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,{"$f":"IF(BY5,BY99*BY87*360*BY14)","v":5400},5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,{"$f":"IF(DH5,DH99*DH87*360*DH14)","v":5400},{"$f":"IF(DI5,DI99*DI87*360*DI14)","v":5400},{"$f":"IF(DJ5,DJ99*DJ87*360*DJ14)","v":5400},{"$f":"IF(DK5,DK99*DK87*360*DK14)","v":5400},{"$f":"IF(DL5,DL99*DL87*360*DL14)","v":5400},{"$f":"IF(DM5,DM99*DM87*360*DM14)","v":5400},{"$f":"IF(DN5,DN99*DN87*360*DN14)","v":5400},{"$f":"IF(DO5,DO99*DO87*360*DO14)","v":5400},{"$f":"IF(DP5,DP99*DP87*360*DP14)","v":5400},{"$f":"IF(DQ5,DQ99*DQ87*360*DQ14)","v":5400},{"$f":"IF(DR5,DR99*DR87*360*DR14)","v":5400},{"$f":"IF(DS5,DS99*DS87*360*DS14)","v":5400},{"$f":"IF(DT5,DT99*DT87*360*DT14)","v":5400},{"$f":"IF(DU5,DU99*DU87*360*DU14)","v":5400},{"$f":"IF(DV5,DV99*DV87*360*DV14)","v":5400},{"$f":"IF(DW5,DW99*DW87*360*DW14)","v":5400},{"$f":"IF(DX5,DX99*DX87*360*DX14)","v":5400},{"$f":"IF(DY5,DY99*DY87*360*DY14)","v":5400},{"$f":"IF(DZ5,DZ99*DZ87*360*DZ14)","v":5400},{"$f":"IF(EA5,EA99*EA87*360*EA14)","v":5400},{"$f":"IF(EB5,EB99*EB87*360*EB14)","v":5400},{"$f":"IF(EC5,EC99*EC87*360*EC14)","v":5400},{"$f":"IF(ED5,ED99*ED87*360*ED14)","v":5400},{"$f":"IF(EE5,EE99*EE87*360*EE14)","v":5400},{"$f":"IF(EF5,EF99*EF87*360*EF14)","v":5400},{"$f":"IF(EG5,EG99*EG87*360*EG14)","v":5400},{"$f":"IF(EH5,EH99*EH87*360*EH14)","v":5400},{"$f":"IF(EI5,EI99*EI87*360*EI14)","v":5400},{"$f":"IF(EJ5,EJ99*EJ87*360*EJ14)","v":5400},{"$f":"IF(EK5,EK99*EK87*360*EK14)","v":5400},{"$f":"IF(EL5,EL99*EL87*360*EL14)","v":5400},{"$f":"IF(EM5,EM99*EM87*360*EM14)","v":5400},{"$f":"IF(EN5,EN99*EN87*360*EN14)","v":5400},{"$f":"IF(EO5,EO99*EO87*360*EO14)","v":5400},{"$f":"IF(EP5,EP99*EP87*360*EP14)","v":5400},{"$f":"IF(EQ5,EQ99*EQ87*360*EQ14)","v":5400},{"$f":"IF(ER5,ER99*ER87*360*ER14)","v":5400},{"$f":"IF(ES5,ES99*ES87*360*ES14)","v":5400},{"$f":"IF(ET5,ET99*ET87*360*ET14)","v":5400},{"$f":"IF(EU5,EU99*EU87*360*EU14)","v":5400},{"$f":"IF(EV5,EV99*EV87*360*EV14)","v":5400},{"$f":"IF(EW5,EW99*EW87*360*EW14)","v":5400},{"$f":"IF(EX5,EX99*EX87*360*EX14)","v":5400},{"$f":"IF(EY5,EY99*EY87*360*EY14)","v":false},{"$f":"IF(EZ5,EZ99*EZ87*360*EZ14)","v":false},{"$f":"IF(FA5,FA99*FA87*360*FA14)","v":false},{"$f":"IF(FB5,FB99*FB87*360*FB14)","v":false},{"$f":"IF(FC5,FC99*FC87*360*FC14)","v":false},{"$f":"IF(FD5,FD99*FD87*360*FD14)","v":false},{"$f":"IF(FE5,FE99*FE87*360*FE14)","v":false},{"$f":"IF(FF5,FF99*FF87*360*FF14)","v":false},{"$f":"IF(FG5,FG99*FG87*360*FG14)","v":false},{"$f":"IF(FH5,FH99*FH87*360*FH14)","v":false},{"$f":"IF(FI5,FI99*FI87*360*FI14)","v":false},{"$f":"IF(FJ5,FJ99*FJ87*360*FJ14)","v":false},{"$f":"IF(FK5,FK99*FK87*360*FK14)","v":false},{"$f":"IF(FL5,FL99*FL87*360*FL14)","v":false},{"$f":"IF(FM5,FM99*FM87*360*FM14)","v":false},{"$f":"IF(FN5,FN99*FN87*360*FN14)","v":false},{"$f":"IF(FO5,FO99*FO87*360*FO14)","v":false},{"$f":"IF(FP5,FP99*FP87*360*FP14)","v":false},{"$f":"IF(FQ5,FQ99*FQ87*360*FQ14)","v":false},{"$f":"IF(FR5,FR99*FR87*360*FR14)","v":false},{"$f":"IF(FS5,FS99*FS87*360*FS14)","v":false},{"$f":"IF(FT5,FT99*FT87*360*FT14)","v":false},{"$f":"IF(FU5,FU99*FU87*360*FU14)","v":false},{"$f":"IF(FV5,FV99*FV87*360*FV14)","v":false},{"$f":"IF(FW5,FW99*FW87*360*FW14)","v":false}]
[null,null,null,"Total Revenues from Rooms",null,null,null,null,null,null,null,{"$f":"L100*L97","v":0},{"$f":"M100*M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,813924.36220503307,815951.58677739929,817983.86051607318,820021.19599690905,890568.9063126737,892787.02786560426,895010.67404800362,897461.86528264498,969144.36733106768,971798.59062380216,974460.08311349538,977128.86470850417,1049791.0236125456,1052666.1162007111,1055549.0828868682,1058439.9452360333,1061338.7248722834,1064245.4434789186,1067160.1227986233,1070082.784633629,1073013.4508458781,1075952.1433571863,{"$f":"BY100*BY97","v":1078898.8841494077},1082922.1940436102,1086960.5072182335,1091013.8796218452,1095082.3674116489,1099166.0269542644,1103264.914826507,1107379.0878161727,1111508.6029228235,1115653.5173585783,1119813.8885489046,1123989.7741334152,1128181.2319666657,1132388.3201189567,1136611.0968771379,1140849.6207454165,1145103.9504461656,1150222.4964478717,1155363.9220433135,1160528.3295029034,1165715.8215541963,1170926.501383933,1176160.4726400927,1181417.8394339553,1186698.7063421714,1192003.1784088435,1197331.3611476142,1202683.3605437663,1208059.2830563304,1213459.2356202023,1218883.3256482708,1224331.661033554,1229804.3501513442,1235301.501861366,1240823.2255099399,{"$f":"DH100*DH97","v":1246369.6309321579},{"$f":"DI100*DI97","v":1251940.8284540684},{"$f":"DJ100*DJ97","v":1257536.9288948704},{"$f":"DK100*DK97","v":1263158.0435691185},{"$f":"DL100*DL97","v":1268804.2842889365},{"$f":"DM100*DM97","v":1274475.7633662415},{"$f":"DN100*DN97","v":1280172.593614978},{"$f":"DO100*DO97","v":1285894.8883533624},{"$f":"DP100*DP97","v":1291642.7614061371},{"$f":"DQ100*DQ97","v":1297416.3271068335},{"$f":"DR100*DR97","v":1303215.7003000472},{"$f":"DS100*DS97","v":1309040.9963437228},{"$f":"DT100*DT97","v":1314892.3311114472},{"$f":"DU100*DU97","v":1320769.8209947562},{"$f":"DV100*DV97","v":1326673.582905448},{"$f":"DW100*DW97","v":1332603.7342779099},{"$f":"DX100*DX97","v":1338560.3930714533},{"$f":"DY100*DY97","v":1344543.6777726617},{"$f":"DZ100*DZ97","v":1350553.7073977459},{"$f":"EA100*EA97","v":1356590.6014949118},{"$f":"EB100*EB97","v":1362654.4801467392},{"$f":"EC100*EC97","v":1368745.4639725694},{"$f":"ED100*ED97","v":1374863.6741309052},{"$f":"EE100*EE97","v":1381009.23232182},{"$f":"EF100*EF97","v":1387182.2607893806},{"$f":"EG100*EG97","v":1393382.8823240756},{"$f":"EH100*EH97","v":1399611.2202652611},{"$f":"EI100*EI97","v":1405867.3985036127},{"$f":"EJ100*EJ97","v":1412151.5414835892},{"$f":"EK100*EK97","v":1418463.7742059086},{"$f":"EL100*EL97","v":1424804.2222300356},{"$f":"EM100*EM97","v":1431173.0116766775},{"$f":"EN100*EN97","v":1437570.2692302933},{"$f":"EO100*EO97","v":1443996.1221416148},{"$f":"EP100*EP97","v":1450450.6982301762},{"$f":"EQ100*EQ97","v":1456934.1258868575},{"$f":"ER100*ER97","v":1463446.5340764385},{"$f":"ES100*ES97","v":1469988.0523401636},{"$f":"ET100*ET97","v":1476558.8107983191},{"$f":"EU100*EU97","v":1483158.9401528204},{"$f":"EV100*EV97","v":1489788.5716898143},{"$f":"EW100*EW97","v":1496447.8372822863},{"$f":"EX100*EX97","v":1503136.8693926889},{"$f":"EY100*EY97","v":0},{"$f":"EZ100*EZ97","v":0},{"$f":"FA100*FA97","v":0},{"$f":"FB100*FB97","v":0},{"$f":"FC100*FC97","v":0},{"$f":"FD100*FD97","v":0},{"$f":"FE100*FE97","v":0},{"$f":"FF100*FF97","v":0},{"$f":"FG100*FG97","v":0},{"$f":"FH100*FH97","v":0},{"$f":"FI100*FI97","v":0},{"$f":"FJ100*FJ97","v":0},{"$f":"FK100*FK97","v":0},{"$f":"FL100*FL97","v":0},{"$f":"FM100*FM97","v":0},{"$f":"FN100*FN97","v":0},{"$f":"FO100*FO97","v":0},{"$f":"FP100*FP97","v":0},{"$f":"FQ100*FQ97","v":0},{"$f":"FR100*FR97","v":0},{"$f":"FS100*FS97","v":0},{"$f":"FT100*FT97","v":0},{"$f":"FU100*FU97","v":0},{"$f":"FV100*FV97","v":0},{"$f":"FW100*FW97","v":0}]
[]
[null,null,"Other Revenue Percent",null,"Pct",null,null,null,null,null,null,{"$f":"LOOKUP(L8,50:50,52:52)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M8,50:50,52:52)","v":{"$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"},{"$error":"#N/A"},0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,{"$f":"LOOKUP(BY8,50:50,52:52)","v":0.31},0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,{"$f":"LOOKUP(DH8,50:50,52:52)","v":0.31},0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,{"$f":"LOOKUP(FT8,50:50,52:52)","v":0.31},0.31,0.31,0.31]
[null,null,null,"Other Revenues",null,null,null,null,null,null,null,{"$f":"IF(L5,L101*L103)","v":false},{"$f":"IF(M5,M101*M103)","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,252316.55228356025,252944.99190099377,253574.99675998269,254206.57075904182,276076.36095692887,276763.97863833734,277453.3089548811,278213.17823761993,300434.753872631,301257.56309337867,302082.62576518359,302909.94805963628,325435.21731988911,326326.49602222047,327220.21569492912,328116.38302317035,329015.00471040787,329916.08747846476,330819.63806757319,331725.66323642497,332634.16976222221,333545.16444072779,{"$f":"IF(BY5,BY101*BY103)","v":334458.65408631641},335705.88015351916,336957.75723765237,338214.30268277199,339475.53389761114,340741.46835582197,342012.12359621713,343287.51722301356,344567.66690607526,345852.59038115927,347142.30545016041,348436.82998135872,349736.1819096664,351040.37923687656,352349.44003191276,353663.38243107911,354982.22463831137,356568.9738988402,358162.81583342719,359763.78214590007,361371.90468180086,362987.21542901924,364609.74651842873,366239.53022452613,367876.59896607313,369520.9853067415,371172.72195576038,372831.84176856757,374498.37774746242,376172.36304226267,377853.83095096395,379542.81492040172,381239.34854691668,382943.46557702345,384655.19990808138,{"$f":"IF(DH5,DH101*DH103)","v":386374.58558896894},{"$f":"IF(DI5,DI101*DI103)","v":388101.65682076121},{"$f":"IF(DJ5,DJ101*DJ103)","v":389836.44795740984},{"$f":"IF(DK5,DK101*DK103)","v":391578.99350642675},{"$f":"IF(DL5,DL101*DL103)","v":393329.32812957035},{"$f":"IF(DM5,DM101*DM103)","v":395087.48664353485},{"$f":"IF(DN5,DN101*DN103)","v":396853.50402064319},{"$f":"IF(DO5,DO101*DO103)","v":398627.41538954235},{"$f":"IF(DP5,DP101*DP103)","v":400409.25603590254},{"$f":"IF(DQ5,DQ101*DQ103)","v":402199.06140311836},{"$f":"IF(DR5,DR101*DR103)","v":403996.86709301465},{"$f":"IF(DS5,DS101*DS103)","v":405802.70886655408},{"$f":"IF(DT5,DT101*DT103)","v":407616.62264454865},{"$f":"IF(DU5,DU101*DU103)","v":409438.64450837439},{"$f":"IF(DV5,DV101*DV103)","v":411268.81070068892},{"$f":"IF(DW5,DW101*DW103)","v":413107.15762615204},{"$f":"IF(DX5,DX101*DX103)","v":414953.72185215051},{"$f":"IF(DY5,DY101*DY103)","v":416808.54010952514},{"$f":"IF(DZ5,DZ101*DZ103)","v":418671.64929330122},{"$f":"IF(EA5,EA101*EA103)","v":420543.08646342269},{"$f":"IF(EB5,EB101*EB103)","v":422422.88884548913},{"$f":"IF(EC5,EC101*EC103)","v":424311.09383149655},{"$f":"IF(ED5,ED101*ED103)","v":426207.73898058059},{"$f":"IF(EE5,EE101*EE103)","v":428112.8620197642},{"$f":"IF(EF5,EF101*EF103)","v":430026.500844708},{"$f":"IF(EG5,EG101*EG103)","v":431948.69352046342},{"$f":"IF(EH5,EH101*EH103)","v":433879.47828223096},{"$f":"IF(EI5,EI101*EI103)","v":435818.89353611995},{"$f":"IF(EJ5,EJ101*EJ103)","v":437766.97785991267},{"$f":"IF(EK5,EK101*EK103)","v":439723.77000383165},{"$f":"IF(EL5,EL101*EL103)","v":441689.30889131106},{"$f":"IF(EM5,EM101*EM103)","v":443663.63361977},{"$f":"IF(EN5,EN101*EN103)","v":445646.78346139094},{"$f":"IF(EO5,EO101*EO103)","v":447638.7978639006},{"$f":"IF(EP5,EP101*EP103)","v":449639.71645135462},{"$f":"IF(EQ5,EQ101*EQ103)","v":451649.57902492583},{"$f":"IF(ER5,ER101*ER103)","v":453668.42556369596},{"$f":"IF(ES5,ES101*ES103)","v":455696.2962254507},{"$f":"IF(ET5,ET101*ET103)","v":457733.23134747893},{"$f":"IF(EU5,EU101*EU103)","v":459779.27144737431},{"$f":"IF(EV5,EV101*EV103)","v":461834.45722384244},{"$f":"IF(EW5,EW101*EW103)","v":463898.82955750875},{"$f":"IF(EX5,EX101*EX103)","v":465972.42951173353},{"$f":"IF(EY5,EY101*EY103)","v":false},{"$f":"IF(EZ5,EZ101*EZ103)","v":false},{"$f":"IF(FA5,FA101*FA103)","v":false},{"$f":"IF(FB5,FB101*FB103)","v":false},{"$f":"IF(FC5,FC101*FC103)","v":false},{"$f":"IF(FD5,FD101*FD103)","v":false},{"$f":"IF(FE5,FE101*FE103)","v":false},{"$f":"IF(FF5,FF101*FF103)","v":false},{"$f":"IF(FG5,FG101*FG103)","v":false},{"$f":"IF(FH5,FH101*FH103)","v":false},{"$f":"IF(FI5,FI101*FI103)","v":false},{"$f":"IF(FJ5,FJ101*FJ103)","v":false},{"$f":"IF(FK5,FK101*FK103)","v":false},{"$f":"IF(FL5,FL101*FL103)","v":false},{"$f":"IF(FM5,FM101*FM103)","v":false},{"$f":"IF(FN5,FN101*FN103)","v":false},{"$f":"IF(FO5,FO101*FO103)","v":false},{"$f":"IF(FP5,FP101*FP103)","v":false},{"$f":"IF(FQ5,FQ101*FQ103)","v":false},{"$f":"IF(FR5,FR101*FR103)","v":false},{"$f":"IF(FS5,FS101*FS103)","v":false},{"$f":"IF(FT5,FT101*FT103)","v":false},{"$f":"IF(FU5,FU101*FU103)","v":false},{"$f":"IF(FV5,FV101*FV103)","v":false},{"$f":"IF(FW5,FW101*FW103)","v":false}]
[]
[null,null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"L104+L101","v":0},{"$f":"M104+M101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066240.9144885933,1068896.578678393,1071558.857276056,1074227.7667559509,1166645.2672696025,1169551.0065039415,1172463.9830028848,1175675.0435202648,1269579.1212036987,1273056.1537171807,1276542.708878679,1280038.8127681403,1375226.2409324348,1378992.6122229316,1382769.2985817972,1386556.3282592036,1390353.7295826913,1394161.5309573833,1397979.7608661964,1401808.447870054,1405647.6206081002,1409497.3077979141,{"$f":"BY104+BY101","v":1413357.5382357242},1418628.0741971293,1423918.2644558859,1429228.1823046173,1434557.9013092599,1439907.4953100863,1445277.0384227242,1450666.6050391863,1456076.2698288988,1461506.1077397375,1466956.1939990651,1472426.6041147739,1477917.4138763321,1483428.6993558332,1488960.5369090508,1494513.0031764957,1500086.1750844771,1506791.4703467118,1513526.7378767407,1520292.1116488036,1527087.7262359972,1533913.7168129522,1540770.2191585214,1547657.3696584813,1554575.3053082447,1561524.1637155849,1568504.0831033746,1575515.202312334,1582557.6608037928,1589631.5986624649,1596737.1565992348,1603874.4759539557,1611043.6986982608,1618244.9674383895,1625478.4254180214,{"$f":"DH104+DH101","v":1632744.2165211267},1640042.4852748297,1647373.3768522802,1654737.0370755452,1662133.6124185068,1669563.2500097763,1677026.0976356212,1684522.3037429047,1692052.0174420397,1699615.3885099518,1707212.5673930617,1714843.7052102769,1722508.9537559957,1730208.4655031306,1737942.393606137,1745710.8919040619,1753514.1149236038,1761352.2178821869,1769225.3566910471,1777133.6879583346,1785077.3689922283,1793056.557804066,1801071.4131114858,1809122.0943415842,1817208.7616340886,1825331.5758445389,1833490.698547492,1841686.2920397327,1849918.5193435019,1858187.5442097404,1866493.5311213466,1874836.6452964474,1883217.0526916843,1891634.9200055155,1900090.4146815308,1908583.7049117833,1917114.9596401346,1925684.3485656143,1934292.042145798,1942938.2116001947,1951623.0289136567,1960346.666839795,1969109.2989044224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT104+FT101","v":0},0,0,0]
[]
[null,"Operating Costs"]
[null,null,"Salaries"]
[null,null,null,"Number of Staff",null,null,null,{"$f":"G55","v":60},null,null,null,{"$f":"$H$110*L5","v":0},{"$f":"$H$110*M5","v":0},{"$f":"$H$110*N5","v":0},{"$f":"$H$110*O5","v":0},{"$f":"$H$110*P5","v":0},{"$f":"$H$110*Q5","v":0},{"$f":"$H$110*R5","v":0},{"$f":"$H$110*S5","v":0},{"$f":"$H$110*T5","v":0},{"$f":"$H$110*U5","v":0},{"$f":"$H$110*V5","v":0},{"$f":"$H$110*W5","v":0},{"$f":"$H$110*X5","v":0},{"$f":"$H$110*Y5","v":0},{"$f":"$H$110*Z5","v":0},{"$f":"$H$110*AA5","v":0},{"$f":"$H$110*AB5","v":0},{"$f":"$H$110*AC5","v":0},{"$f":"$H$110*AD5","v":0},{"$f":"$H$110*AE5","v":0},{"$f":"$H$110*AF5","v":0},{"$f":"$H$110*AG5","v":0},{"$f":"$H$110*AH5","v":0},{"$f":"$H$110*AI5","v":0},{"$f":"$H$110*AJ5","v":0},{"$f":"$H$110*AK5","v":0},{"$f":"$H$110*AL5","v":0},{"$f":"$H$110*AM5","v":0},{"$f":"$H$110*AN5","v":0},{"$f":"$H$110*AO5","v":0},{"$f":"$H$110*AP5","v":0},{"$f":"$H$110*AQ5","v":0},{"$f":"$H$110*AR5","v":0},{"$f":"$H$110*AS5","v":0},{"$f":"$H$110*AT5","v":0},{"$f":"$H$110*AU5","v":0},{"$f":"$H$110*AV5","v":0},{"$f":"$H$110*AW5","v":0},{"$f":"$H$110*AX5","v":0},{"$f":"$H$110*AY5","v":0},{"$f":"$H$110*AZ5","v":0},{"$f":"$H$110*BA5","v":0},{"$f":"$H$110*BB5","v":0},{"$f":"$H$110*BC5","v":60},{"$f":"$H$110*BD5","v":60},{"$f":"$H$110*BE5","v":60},{"$f":"$H$110*BF5","v":60},{"$f":"$H$110*BG5","v":60},{"$f":"$H$110*BH5","v":60},{"$f":"$H$110*BI5","v":60},{"$f":"$H$110*BJ5","v":60},{"$f":"$H$110*BK5","v":60},{"$f":"$H$110*BL5","v":60},{"$f":"$H$110*BM5","v":60},{"$f":"$H$110*BN5","v":60},{"$f":"$H$110*BO5","v":60},{"$f":"$H$110*BP5","v":60},{"$f":"$H$110*BQ5","v":60},{"$f":"$H$110*BR5","v":60},{"$f":"$H$110*BS5","v":60},{"$f":"$H$110*BT5","v":60},{"$f":"$H$110*BU5","v":60},{"$f":"$H$110*BV5","v":60},{"$f":"$H$110*BW5","v":60},{"$f":"$H$110*BX5","v":60},{"$f":"$H$110*BY5","v":60},{"$f":"$H$110*BZ5","v":60},{"$f":"$H$110*CA5","v":60},{"$f":"$H$110*CB5","v":60},{"$f":"$H$110*CC5","v":60},{"$f":"$H$110*CD5","v":60},{"$f":"$H$110*CE5","v":60},{"$f":"$H$110*CF5","v":60},{"$f":"$H$110*CG5","v":60},{"$f":"$H$110*CH5","v":60},{"$f":"$H$110*CI5","v":60},{"$f":"$H$110*CJ5","v":60},{"$f":"$H$110*CK5","v":60},{"$f":"$H$110*CL5","v":60},{"$f":"$H$110*CM5","v":60},{"$f":"$H$110*CN5","v":60},{"$f":"$H$110*CO5","v":60},{"$f":"$H$110*CP5","v":60},{"$f":"$H$110*CQ5","v":60},{"$f":"$H$110*CR5","v":60},{"$f":"$H$110*CS5","v":60},{"$f":"$H$110*CT5","v":60},{"$f":"$H$110*CU5","v":60},{"$f":"$H$110*CV5","v":60},{"$f":"$H$110*CW5","v":60},{"$f":"$H$110*CX5","v":60},{"$f":"$H$110*CY5","v":60},{"$f":"$H$110*CZ5","v":60},{"$f":"$H$110*DA5","v":60},{"$f":"$H$110*DB5","v":60},{"$f":"$H$110*DC5","v":60},{"$f":"$H$110*DD5","v":60},{"$f":"$H$110*DE5","v":60},{"$f":"$H$110*DF5","v":60},{"$f":"$H$110*DG5","v":60},{"$f":"$H$110*DH5","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$110*FT5","v":0},0,0,0]
[]
[null,null,null,"Average Salary per Annum USD No Inflation",null,null,null,{"$f":"G56","v":25000},null,null,null,{"$f":"$H$112*L5","v":0},{"$f":"$H$112*M5","v":0},{"$f":"$H$112*N5","v":0},{"$f":"$H$112*O5","v":0},{"$f":"$H$112*P5","v":0},{"$f":"$H$112*Q5","v":0},{"$f":"$H$112*R5","v":0},{"$f":"$H$112*S5","v":0},{"$f":"$H$112*T5","v":0},{"$f":"$H$112*U5","v":0},{"$f":"$H$112*V5","v":0},{"$f":"$H$112*W5","v":0},{"$f":"$H$112*X5","v":0},{"$f":"$H$112*Y5","v":0},{"$f":"$H$112*Z5","v":0},{"$f":"$H$112*AA5","v":0},{"$f":"$H$112*AB5","v":0},{"$f":"$H$112*AC5","v":0},{"$f":"$H$112*AD5","v":0},{"$f":"$H$112*AE5","v":0},{"$f":"$H$112*AF5","v":0},{"$f":"$H$112*AG5","v":0},{"$f":"$H$112*AH5","v":0},{"$f":"$H$112*AI5","v":0},{"$f":"$H$112*AJ5","v":0},{"$f":"$H$112*AK5","v":0},{"$f":"$H$112*AL5","v":0},{"$f":"$H$112*AM5","v":0},{"$f":"$H$112*AN5","v":0},{"$f":"$H$112*AO5","v":0},{"$f":"$H$112*AP5","v":0},{"$f":"$H$112*AQ5","v":0},{"$f":"$H$112*AR5","v":0},{"$f":"$H$112*AS5","v":0},{"$f":"$H$112*AT5","v":0},{"$f":"$H$112*AU5","v":0},{"$f":"$H$112*AV5","v":0},{"$f":"$H$112*AW5","v":0},{"$f":"$H$112*AX5","v":0},{"$f":"$H$112*AY5","v":0},{"$f":"$H$112*AZ5","v":0},{"$f":"$H$112*BA5","v":0},{"$f":"$H$112*BB5","v":0},{"$f":"$H$112*BC5","v":25000},{"$f":"$H$112*BD5","v":25000},{"$f":"$H$112*BE5","v":25000},{"$f":"$H$112*BF5","v":25000},{"$f":"$H$112*BG5","v":25000},{"$f":"$H$112*BH5","v":25000},{"$f":"$H$112*BI5","v":25000},{"$f":"$H$112*BJ5","v":25000},{"$f":"$H$112*BK5","v":25000},{"$f":"$H$112*BL5","v":25000},{"$f":"$H$112*BM5","v":25000},{"$f":"$H$112*BN5","v":25000},{"$f":"$H$112*BO5","v":25000},{"$f":"$H$112*BP5","v":25000},{"$f":"$H$112*BQ5","v":25000},{"$f":"$H$112*BR5","v":25000},{"$f":"$H$112*BS5","v":25000},{"$f":"$H$112*BT5","v":25000},{"$f":"$H$112*BU5","v":25000},{"$f":"$H$112*BV5","v":25000},{"$f":"$H$112*BW5","v":25000},{"$f":"$H$112*BX5","v":25000},{"$f":"$H$112*BY5","v":25000},{"$f":"$H$112*BZ5","v":25000},{"$f":"$H$112*CA5","v":25000},{"$f":"$H$112*CB5","v":25000},{"$f":"$H$112*CC5","v":25000},{"$f":"$H$112*CD5","v":25000},{"$f":"$H$112*CE5","v":25000},{"$f":"$H$112*CF5","v":25000},{"$f":"$H$112*CG5","v":25000},{"$f":"$H$112*CH5","v":25000},{"$f":"$H$112*CI5","v":25000},{"$f":"$H$112*CJ5","v":25000},{"$f":"$H$112*CK5","v":25000},{"$f":"$H$112*CL5","v":25000},{"$f":"$H$112*CM5","v":25000},{"$f":"$H$112*CN5","v":25000},{"$f":"$H$112*CO5","v":25000},{"$f":"$H$112*CP5","v":25000},{"$f":"$H$112*CQ5","v":25000},{"$f":"$H$112*CR5","v":25000},{"$f":"$H$112*CS5","v":25000},{"$f":"$H$112*CT5","v":25000},{"$f":"$H$112*CU5","v":25000},{"$f":"$H$112*CV5","v":25000},{"$f":"$H$112*CW5","v":25000},{"$f":"$H$112*CX5","v":25000},{"$f":"$H$112*CY5","v":25000},{"$f":"$H$112*CZ5","v":25000},{"$f":"$H$112*DA5","v":25000},{"$f":"$H$112*DB5","v":25000},{"$f":"$H$112*DC5","v":25000},{"$f":"$H$112*DD5","v":25000},{"$f":"$H$112*DE5","v":25000},{"$f":"$H$112*DF5","v":25000},{"$f":"$H$112*DG5","v":25000},{"$f":"$H$112*DH5","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$112*FT5","v":0},0,0,0]
[null,null,null,"Average Salary per Annum USD With Inflation",null,null,null,null,null,null,null,{"$f":"L112*L94","v":0},{"$f":"M112*M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26167.835719040417,26233.011406166384,26298.349425028071,26363.850179941779,26429.514076230818,26495.341520228048,26561.332919278357,26634.077198559029,26707.020704670074,26780.163983239698,26853.507581390411,26927.052047743171,27000.797932421439,27074.745787055326,27148.896164785703,27223.249620268343,27297.806709678069,27372.567990712927,27447.534022598335,27522.705366091282,27598.082583484516,27673.66623861076,{"$f":"BY112*BY94","v":27749.456896846907},27852.937089599029,27956.803169193252,28061.056574635935,28165.698750299613,28270.731145943013,28376.155216731146,28481.972423255469,28588.184231554103,28694.792113132156,28801.797544982117,28909.202009604302,29017.006995027412,29125.213994829137,29233.824508156842,29342.840039748364,29452.262099952819,29598.43166143095,29745.326652440785,29892.950673239444,30041.307341951888,30190.400294659579,30340.233185489607,30490.80968670424,30642.133488790936,30794.208300552782,30947.037849199409,31100.625880438336,31254.976158566766,31410.092466563849,31565.978606183409,31722.638398047115,31880.075681738112,32053.987827490826,32228.848698545891,{"$f":"DH112*DH94","v":32404.663470388299},{"$f":"DI112*DI94","v":32581.43734673634},{"$f":"DJ112*DJ94","v":32759.175559695614},{"$f":"DK112*DK94","v":32937.883369913892},{"$f":"DL112*DL94","v":33117.566066736836},{"$f":"DM112*DM94","v":33298.228968364536},{"$f":"DN112*DN94","v":33479.877422008911},{"$f":"DO112*DO94","v":33662.516804051993},{"$f":"DP112*DP94","v":33846.15252020504},{"$f":"DQ112*DQ94","v":34030.790005668547},{"$f":"DR112*DR94","v":34216.434725293097},{"$f":"DS112*DS94","v":34403.092173741126},{"$f":"DT112*DT94","v":34590.767875649544},{"$f":"DU112*DU94","v":34779.467385793243},{"$f":"DV112*DV94","v":34969.196289249536},{"$f":"DW112*DW94","v":35159.960201563423},{"$f":"DX112*DX94","v":35351.764768913825},{"$f":"DY112*DY94","v":35544.61566828069},{"$f":"DZ112*DZ94","v":35738.518607613019},{"$f":"EA112*EA94","v":35933.479325997811},{"$f":"EB112*EB94","v":36129.503593829919},{"$f":"EC112*EC94","v":36326.597212982851},{"$f":"ED112*ED94","v":36524.766016980495},{"$f":"EE112*EE94","v":36724.015871169744},{"$f":"EF112*EF94","v":36924.352672894165},{"$f":"EG112*EG94","v":37125.782351668466},{"$f":"EH112*EH94","v":37328.310869354056},{"$f":"EI112*EI94","v":37531.94422033547},{"$f":"EJ112*EJ94","v":37736.688431697825},{"$f":"EK112*EK94","v":37942.549563405162},{"$f":"EL112*EL94","v":38149.53370847983},{"$f":"EM112*EM94","v":38357.64699318284},{"$f":"EN112*EN94","v":38566.895577195166},{"$f":"EO112*EO94","v":38777.285653800056},{"$f":"EP112*EP94","v":38988.823450066375},{"$f":"EQ112*EQ94","v":39201.515227032854},{"$f":"ER112*ER94","v":39415.367279893449},{"$f":"ES112*ES94","v":39630.385938183652},{"$f":"ET112*ET94","v":39846.577565967826},{"$f":"EU112*EU94","v":40063.948562027566},{"$f":"EV112*EV94","v":40282.505360051095},{"$f":"EW112*EW94","v":40502.25442882369},{"$f":"EX112*EX94","v":40723.202272419112},{"$f":"EY112*EY94","v":0},{"$f":"EZ112*EZ94","v":0},{"$f":"FA112*FA94","v":0},{"$f":"FB112*FB94","v":0},{"$f":"FC112*FC94","v":0},{"$f":"FD112*FD94","v":0},{"$f":"FE112*FE94","v":0},{"$f":"FF112*FF94","v":0},{"$f":"FG112*FG94","v":0},{"$f":"FH112*FH94","v":0},{"$f":"FI112*FI94","v":0},{"$f":"FJ112*FJ94","v":0},{"$f":"FK112*FK94","v":0},{"$f":"FL112*FL94","v":0},{"$f":"FM112*FM94","v":0},{"$f":"FN112*FN94","v":0},{"$f":"FO112*FO94","v":0},{"$f":"FP112*FP94","v":0},{"$f":"FQ112*FQ94","v":0},{"$f":"FR112*FR94","v":0},{"$f":"FS112*FS94","v":0},{"$f":"FT112*FT94","v":0},{"$f":"FU112*FU94","v":0},{"$f":"FV112*FV94","v":0},{"$f":"FW112*FW94","v":0}]
[null,null,null,"Average Salary per Period USD With Inflation",null,null,null,null,null,null,null,{"$f":"L113*L110*L14","v":0},{"$f":"M113*M110*M14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392517.53578560625,393495.17109249579,394475.24137542106,395457.75269912666,396442.71114346228,397430.1228034207,398419.99378917535,399511.15797838545,400605.31057005114,401702.45974859549,402802.61372085614,403905.78071614756,405011.96898632159,406121.18680582987,407233.44247178553,408348.74430402514,409467.10064517101,410588.51986069389,411713.010338975,412840.58049136924,413971.23875226773,415104.99357916141,{"$f":"BY113*BY110*BY14","v":416241.85345270362},417794.05634398543,419352.04753789876,420915.84861953906,422485.48125449417,424060.96718914522,425642.3282509672,427229.58634883206,428822.76347331156,430421.88169698237,432026.96317473176,433638.03014406451,435255.10492541117,436878.20992243703,438507.36762235261,440142.60059622547,441783.93149929226,443976.47492146422,446179.89978661179,448394.26009859168,450619.61012927833,452856.00441989367,455103.49778234411,457362.1453005636,459632.00233186403,461913.12450829172,464205.56773799111,466509.38820657507,468824.64237850148,471151.38699845772,473489.67909275112,475839.5759707067,478201.1352260717,480809.81741236238,483432.73047818837,{"$f":"DH113*DH110*DH14","v":486069.95205582451},{"$f":"DI113*DI110*DI14","v":488721.56020104513},{"$f":"DJ113*DJ110*DJ14","v":491387.63339543418},{"$f":"DK113*DK110*DK14","v":494068.25054870837},{"$f":"DL113*DL110*DL14","v":496763.49100105255},{"$f":"DM113*DM110*DM14","v":499473.43452546804},{"$f":"DN113*DN110*DN14","v":502198.16133013368},{"$f":"DO113*DO110*DO14","v":504937.75206077989},{"$f":"DP113*DP110*DP14","v":507692.28780307563},{"$f":"DQ113*DQ110*DQ14","v":510461.85008502821},{"$f":"DR113*DR110*DR14","v":513246.52087939647},{"$f":"DS113*DS110*DS14","v":516046.38260611688},{"$f":"DT113*DT110*DT14","v":518861.51813474315},{"$f":"DU113*DU110*DU14","v":521692.01078689867},{"$f":"DV113*DV110*DV14","v":524537.94433874299},{"$f":"DW113*DW110*DW14","v":527399.40302345133},{"$f":"DX113*DX110*DX14","v":530276.47153370734},{"$f":"DY113*DY110*DY14","v":533169.2350242103},{"$f":"DZ113*DZ110*DZ14","v":536077.77911419526},{"$f":"EA113*EA110*EA14","v":539002.18988996721},{"$f":"EB113*EB110*EB14","v":541942.55390744878},{"$f":"EC113*EC110*EC14","v":544898.95819474279},{"$f":"ED113*ED110*ED14","v":547871.4902547074},{"$f":"EE113*EE110*EE14","v":550860.23806754616},{"$f":"EF113*EF110*EF14","v":553865.29009341251},{"$f":"EG113*EG110*EG14","v":556886.73527502699},{"$f":"EH113*EH110*EH14","v":559924.66304031084},{"$f":"EI113*EI110*EI14","v":562979.16330503207},{"$f":"EJ113*EJ110*EJ14","v":566050.32647546742},{"$f":"EK113*EK110*EK14","v":569138.24345107749},{"$f":"EL113*EL110*EL14","v":572243.00562719745},{"$f":"EM113*EM110*EM14","v":575364.7048977426},{"$f":"EN113*EN110*EN14","v":578503.43365792744},{"$f":"EO113*EO110*EO14","v":581659.28480700089},{"$f":"EP113*EP110*EP14","v":584832.35175099561},{"$f":"EQ113*EQ110*EQ14","v":588022.72840549285},{"$f":"ER113*ER110*ER14","v":591230.50919840171},{"$f":"ES113*ES110*ES14","v":594455.78907275479},{"$f":"ET113*ET110*ET14","v":597698.66348951741},{"$f":"EU113*EU110*EU14","v":600959.22843041352},{"$f":"EV113*EV110*EV14","v":604237.58040076646},{"$f":"EW113*EW110*EW14","v":607533.81643235532},{"$f":"EX113*EX110*EX14","v":610848.03408628667},{"$f":"EY113*EY110*EY14","v":0},{"$f":"EZ113*EZ110*EZ14","v":0},{"$f":"FA113*FA110*FA14","v":0},{"$f":"FB113*FB110*FB14","v":0},{"$f":"FC113*FC110*FC14","v":0},{"$f":"FD113*FD110*FD14","v":0},{"$f":"FE113*FE110*FE14","v":0},{"$f":"FF113*FF110*FF14","v":0},{"$f":"FG113*FG110*FG14","v":0},{"$f":"FH113*FH110*FH14","v":0},{"$f":"FI113*FI110*FI14","v":0},{"$f":"FJ113*FJ110*FJ14","v":0},{"$f":"FK113*FK110*FK14","v":0},{"$f":"FL113*FL110*FL14","v":0},{"$f":"FM113*FM110*FM14","v":0},{"$f":"FN113*FN110*FN14","v":0},{"$f":"FO113*FO110*FO14","v":0},{"$f":"FP113*FP110*FP14","v":0},{"$f":"FQ113*FQ110*FQ14","v":0},{"$f":"FR113*FR110*FR14","v":0},{"$f":"FS113*FS110*FS14","v":0},{"$f":"FT113*FT110*FT14","v":0},{"$f":"FU113*FU110*FU14","v":0},{"$f":"FV113*FV110*FV14","v":0},{"$f":"FW113*FW110*FW14","v":0}]
[]
[null,null,"Other Costs"]
[null,null,null,"Overhead Percent",null,null,null,{"$f":"G57","v":0.3},null,null,null,{"$f":"$H117*L$114","v":0},{"$f":"$H117*M$114","v":0},{"$f":"$H117*N$114","v":0},{"$f":"$H117*O$114","v":0},{"$f":"$H117*P$114","v":0},{"$f":"$H117*Q$114","v":0},{"$f":"$H117*R$114","v":0},{"$f":"$H117*S$114","v":0},{"$f":"$H117*T$114","v":0},{"$f":"$H117*U$114","v":0},{"$f":"$H117*V$114","v":0},{"$f":"$H117*W$114","v":0},{"$f":"$H117*X$114","v":0},{"$f":"$H117*Y$114","v":0},{"$f":"$H117*Z$114","v":0},{"$f":"$H117*AA$114","v":0},{"$f":"$H117*AB$114","v":0},{"$f":"$H117*AC$114","v":0},{"$f":"$H117*AD$114","v":0},{"$f":"$H117*AE$114","v":0},{"$f":"$H117*AF$114","v":0},{"$f":"$H117*AG$114","v":0},{"$f":"$H117*AH$114","v":0},{"$f":"$H117*AI$114","v":0},{"$f":"$H117*AJ$114","v":0},{"$f":"$H117*AK$114","v":0},{"$f":"$H117*AL$114","v":0},{"$f":"$H117*AM$114","v":0},{"$f":"$H117*AN$114","v":0},{"$f":"$H117*AO$114","v":0},{"$f":"$H117*AP$114","v":0},{"$f":"$H117*AQ$114","v":0},{"$f":"$H117*AR$114","v":0},{"$f":"$H117*AS$114","v":0},{"$f":"$H117*AT$114","v":0},{"$f":"$H117*AU$114","v":0},{"$f":"$H117*AV$114","v":0},{"$f":"$H117*AW$114","v":0},{"$f":"$H117*AX$114","v":0},{"$f":"$H117*AY$114","v":0},{"$f":"$H117*AZ$114","v":0},{"$f":"$H117*BA$114","v":0},{"$f":"$H117*BB$114","v":0},{"$f":"$H117*BC$114","v":117755.26073568188},{"$f":"$H117*BD$114","v":118048.55132774873},{"$f":"$H117*BE$114","v":118342.57241262631},{"$f":"$H117*BF$114","v":118637.32580973799},{"$f":"$H117*BG$114","v":118932.81334303868},{"$f":"$H117*BH$114","v":119229.0368410262},{"$f":"$H117*BI$114","v":119525.99813675261},{"$f":"$H117*BJ$114","v":119853.34739351564},{"$f":"$H117*BK$114","v":120181.59317101534},{"$f":"$H117*BL$114","v":120510.73792457864},{"$f":"$H117*BM$114","v":120840.78411625684},{"$f":"$H117*BN$114","v":121171.73421484427},{"$f":"$H117*BO$114","v":121503.59069589648},{"$f":"$H117*BP$114","v":121836.35604174895},{"$f":"$H117*BQ$114","v":122170.03274153566},{"$f":"$H117*BR$114","v":122504.62329120754},{"$f":"$H117*BS$114","v":122840.1301935513},{"$f":"$H117*BT$114","v":123176.55595820816},{"$f":"$H117*BU$114","v":123513.9031016925},{"$f":"$H117*BV$114","v":123852.17414741077},{"$f":"$H117*BW$114","v":124191.37162568032},{"$f":"$H117*BX$114","v":124531.49807374841},{"$f":"$H117*BY$114","v":124872.55603581108},{"$f":"$H117*BZ$114","v":125338.21690319563},{"$f":"$H117*CA$114","v":125805.61426136963},{"$f":"$H117*CB$114","v":126274.75458586171},{"$f":"$H117*CC$114","v":126745.64437634824},{"$f":"$H117*CD$114","v":127218.29015674356},{"$f":"$H117*CE$114","v":127692.69847529015},{"$f":"$H117*CF$114","v":128168.87590464961},{"$f":"$H117*CG$114","v":128646.82904199346},{"$f":"$H117*CH$114","v":129126.56450909471},{"$f":"$H117*CI$114","v":129608.08895241952},{"$f":"$H117*CJ$114","v":130091.40904321935},{"$f":"$H117*CK$114","v":130576.53147762334},{"$f":"$H117*CL$114","v":131063.4629767311},{"$f":"$H117*CM$114","v":131552.21028670578},{"$f":"$H117*CN$114","v":132042.78017886763},{"$f":"$H117*CO$114","v":132535.17944978768},{"$f":"$H117*CP$114","v":133192.94247643926},{"$f":"$H117*CQ$114","v":133853.96993598354},{"$f":"$H117*CR$114","v":134518.27802957749},{"$f":"$H117*CS$114","v":135185.8830387835},{"$f":"$H117*CT$114","v":135856.80132596809},{"$f":"$H117*CU$114","v":136531.04933470322},{"$f":"$H117*CV$114","v":137208.64359016909},{"$f":"$H117*CW$114","v":137889.6006995592},{"$f":"$H117*CX$114","v":138573.9373524875},{"$f":"$H117*CY$114","v":139261.67032139734},{"$f":"$H117*CZ$114","v":139952.81646197251},{"$f":"$H117*DA$114","v":140647.39271355045},{"$f":"$H117*DB$114","v":141345.41609953731},{"$f":"$H117*DC$114","v":142046.90372782532},{"$f":"$H117*DD$114","v":142751.87279121199},{"$f":"$H117*DE$114","v":143460.34056782149},{"$f":"$H117*DF$114","v":144242.9452237087},{"$f":"$H117*DG$114","v":145029.81914345649},{"$f":"$H117*DH$114","v":145820.98561674735},146616.46806031352,147416.29001863024,148220.47516461249,149029.04730031575,149842.03035764041,150659.44839904009,151481.32561823397,152307.68634092269,153138.55502550845,153973.95626381892,154813.91478183505,155658.45544042293,156507.60323606958,157361.3833016229,158219.82090703541,159082.9414601122,159950.77050726308,160823.33373425857,161700.65696699015,162582.76617223464,163469.68745842282,164361.44707641221,165258.07142026385,166159.58702802376,167066.02058250809,167977.39891209325,168893.74899150961,169815.09794264022,170741.47303532323,171672.90168815924,172609.41146932277,173551.03009737821,174497.78544210026,175449.70552529869,176406.81852164786,177369.15275952051,178336.73672182643,179309.5990468552,180287.76852912406,181271.27412022994,182260.14492970658,183254.41022588601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H117*FT$114","v":0},0,0,0]
[null,null,null,"Other Cost ",null,null,null,{"$f":"G58","v":0.6},null,null,null,{"$f":"$H118*L$114","v":0},{"$f":"$H118*M$114","v":0},{"$f":"$H118*N$114","v":0},{"$f":"$H118*O$114","v":0},{"$f":"$H118*P$114","v":0},{"$f":"$H118*Q$114","v":0},{"$f":"$H118*R$114","v":0},{"$f":"$H118*S$114","v":0},{"$f":"$H118*T$114","v":0},{"$f":"$H118*U$114","v":0},{"$f":"$H118*V$114","v":0},{"$f":"$H118*W$114","v":0},{"$f":"$H118*X$114","v":0},{"$f":"$H118*Y$114","v":0},{"$f":"$H118*Z$114","v":0},{"$f":"$H118*AA$114","v":0},{"$f":"$H118*AB$114","v":0},{"$f":"$H118*AC$114","v":0},{"$f":"$H118*AD$114","v":0},{"$f":"$H118*AE$114","v":0},{"$f":"$H118*AF$114","v":0},{"$f":"$H118*AG$114","v":0},{"$f":"$H118*AH$114","v":0},{"$f":"$H118*AI$114","v":0},{"$f":"$H118*AJ$114","v":0},{"$f":"$H118*AK$114","v":0},{"$f":"$H118*AL$114","v":0},{"$f":"$H118*AM$114","v":0},{"$f":"$H118*AN$114","v":0},{"$f":"$H118*AO$114","v":0},{"$f":"$H118*AP$114","v":0},{"$f":"$H118*AQ$114","v":0},{"$f":"$H118*AR$114","v":0},{"$f":"$H118*AS$114","v":0},{"$f":"$H118*AT$114","v":0},{"$f":"$H118*AU$114","v":0},{"$f":"$H118*AV$114","v":0},{"$f":"$H118*AW$114","v":0},{"$f":"$H118*AX$114","v":0},{"$f":"$H118*AY$114","v":0},{"$f":"$H118*AZ$114","v":0},{"$f":"$H118*BA$114","v":0},{"$f":"$H118*BB$114","v":0},{"$f":"$H118*BC$114","v":235510.52147136375},{"$f":"$H118*BD$114","v":236097.10265549747},{"$f":"$H118*BE$114","v":236685.14482525262},{"$f":"$H118*BF$114","v":237274.65161947598},{"$f":"$H118*BG$114","v":237865.62668607736},{"$f":"$H118*BH$114","v":238458.0736820524},{"$f":"$H118*BI$114","v":239051.99627350521},{"$f":"$H118*BJ$114","v":239706.69478703127},{"$f":"$H118*BK$114","v":240363.18634203068},{"$f":"$H118*BL$114","v":241021.47584915729},{"$f":"$H118*BM$114","v":241681.56823251367},{"$f":"$H118*BN$114","v":242343.46842968854},{"$f":"$H118*BO$114","v":243007.18139179295},{"$f":"$H118*BP$114","v":243672.7120834979},{"$f":"$H118*BQ$114","v":244340.06548307132},{"$f":"$H118*BR$114","v":245009.24658241507},{"$f":"$H118*BS$114","v":245680.26038710261},{"$f":"$H118*BT$114","v":246353.11191641632},{"$f":"$H118*BU$114","v":247027.806203385},{"$f":"$H118*BV$114","v":247704.34829482154},{"$f":"$H118*BW$114","v":248382.74325136063},{"$f":"$H118*BX$114","v":249062.99614749683},{"$f":"$H118*BY$114","v":249745.11207162216},{"$f":"$H118*BZ$114","v":250676.43380639126},{"$f":"$H118*CA$114","v":251611.22852273926},{"$f":"$H118*CB$114","v":252549.50917172342},{"$f":"$H118*CC$114","v":253491.28875269648},{"$f":"$H118*CD$114","v":254436.58031348712},{"$f":"$H118*CE$114","v":255385.3969505803},{"$f":"$H118*CF$114","v":256337.75180929922},{"$f":"$H118*CG$114","v":257293.65808398693},{"$f":"$H118*CH$114","v":258253.12901818941},{"$f":"$H118*CI$114","v":259216.17790483905},{"$f":"$H118*CJ$114","v":260182.8180864387},{"$f":"$H118*CK$114","v":261153.06295524669},{"$f":"$H118*CL$114","v":262126.9259534622},{"$f":"$H118*CM$114","v":263104.42057341157},{"$f":"$H118*CN$114","v":264085.56035773526},{"$f":"$H118*CO$114","v":265070.35889957537},{"$f":"$H118*CP$114","v":266385.88495287852},{"$f":"$H118*CQ$114","v":267707.93987196707},{"$f":"$H118*CR$114","v":269036.55605915497},{"$f":"$H118*CS$114","v":270371.76607756701},{"$f":"$H118*CT$114","v":271713.60265193618},{"$f":"$H118*CU$114","v":273062.09866940643},{"$f":"$H118*CV$114","v":274417.28718033817},{"$f":"$H118*CW$114","v":275779.20139911841},{"$f":"$H118*CX$114","v":277147.87470497499},{"$f":"$H118*CY$114","v":278523.34064279468},{"$f":"$H118*CZ$114","v":279905.63292394503},{"$f":"$H118*DA$114","v":281294.7854271009},{"$f":"$H118*DB$114","v":282690.83219907462},{"$f":"$H118*DC$114","v":284093.80745565065},{"$f":"$H118*DD$114","v":285503.74558242399},{"$f":"$H118*DE$114","v":286920.68113564298},{"$f":"$H118*DF$114","v":288485.89044741739},{"$f":"$H118*DG$114","v":290059.63828691299},291641.9712334947,293232.93612062704,294832.58003726049,296440.95032922499,298058.09460063151,299684.06071528082,301318.89679808018,302962.65123646794,304615.37268184539,306277.11005101691,307947.91252763785,309627.82956367009,311316.91088084585,313015.20647213917,314722.76660324581,316439.64181407081,318165.88292022439,319901.54101452616,321646.66746851715,323401.3139339803,325165.53234446928,326939.37491684564,328722.89415282442,330516.1428405277,332319.17405604752,334132.04116501618,335954.79782418651,337787.49798301922,339630.19588528044,341482.94607064646,343345.80337631848,345218.82293864555,347102.06019475643,348995.57088420051,350899.41105059738,352813.63704329572,354738.30551904102,356673.47344365285,358619.19809371041,360575.53705824813,362542.54824045987,364520.28985941317,366508.82045177202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Food and Other Costs ",null,null,null,{"$f":"G59","v":0.39},null,null,null,{"$f":"$H119*L$114","v":0},{"$f":"$H119*M$114","v":0},{"$f":"$H119*N$114","v":0},{"$f":"$H119*O$114","v":0},{"$f":"$H119*P$114","v":0},{"$f":"$H119*Q$114","v":0},{"$f":"$H119*R$114","v":0},{"$f":"$H119*S$114","v":0},{"$f":"$H119*T$114","v":0},{"$f":"$H119*U$114","v":0},{"$f":"$H119*V$114","v":0},{"$f":"$H119*W$114","v":0},{"$f":"$H119*X$114","v":0},{"$f":"$H119*Y$114","v":0},{"$f":"$H119*Z$114","v":0},{"$f":"$H119*AA$114","v":0},{"$f":"$H119*AB$114","v":0},{"$f":"$H119*AC$114","v":0},{"$f":"$H119*AD$114","v":0},{"$f":"$H119*AE$114","v":0},{"$f":"$H119*AF$114","v":0},{"$f":"$H119*AG$114","v":0},{"$f":"$H119*AH$114","v":0},{"$f":"$H119*AI$114","v":0},{"$f":"$H119*AJ$114","v":0},{"$f":"$H119*AK$114","v":0},{"$f":"$H119*AL$114","v":0},{"$f":"$H119*AM$114","v":0},{"$f":"$H119*AN$114","v":0},{"$f":"$H119*AO$114","v":0},{"$f":"$H119*AP$114","v":0},{"$f":"$H119*AQ$114","v":0},{"$f":"$H119*AR$114","v":0},{"$f":"$H119*AS$114","v":0},{"$f":"$H119*AT$114","v":0},{"$f":"$H119*AU$114","v":0},{"$f":"$H119*AV$114","v":0},{"$f":"$H119*AW$114","v":0},{"$f":"$H119*AX$114","v":0},{"$f":"$H119*AY$114","v":0},{"$f":"$H119*AZ$114","v":0},{"$f":"$H119*BA$114","v":0},{"$f":"$H119*BB$114","v":0},{"$f":"$H119*BC$114","v":153081.83895638643},{"$f":"$H119*BD$114","v":153463.11672607335},{"$f":"$H119*BE$114","v":153845.34413641421},{"$f":"$H119*BF$114","v":154228.5235526594},{"$f":"$H119*BG$114","v":154612.65734595028},{"$f":"$H119*BH$114","v":154997.74789333408},{"$f":"$H119*BI$114","v":155383.7975777784},{"$f":"$H119*BJ$114","v":155809.35161157034},{"$f":"$H119*BK$114","v":156236.07112231996},{"$f":"$H119*BL$114","v":156663.95930195224},{"$f":"$H119*BM$114","v":157093.0193511339},{"$f":"$H119*BN$114","v":157523.25447929755},{"$f":"$H119*BO$114","v":157954.66790466543},{"$f":"$H119*BP$114","v":158387.26285427366},{"$f":"$H119*BQ$114","v":158821.04256399637},{"$f":"$H119*BR$114","v":159256.0102785698},{"$f":"$H119*BS$114","v":159692.16925161669},{"$f":"$H119*BT$114","v":160129.52274567063},{"$f":"$H119*BU$114","v":160568.07403220027},{"$f":"$H119*BV$114","v":161007.82639163401},{"$f":"$H119*BW$114","v":161448.78311338442},{"$f":"$H119*BX$114","v":161890.94749587297},{"$f":"$H119*BY$114","v":162334.32284655442},{"$f":"$H119*BZ$114","v":162939.68197415431},{"$f":"$H119*CA$114","v":163547.29853978052},{"$f":"$H119*CB$114","v":164157.18096162024},{"$f":"$H119*CC$114","v":164769.33768925274},{"$f":"$H119*CD$114","v":165383.77720376663},{"$f":"$H119*CE$114","v":166000.5080178772},{"$f":"$H119*CF$114","v":166619.5386760445},{"$f":"$H119*CG$114","v":167240.87775459152},{"$f":"$H119*CH$114","v":167864.53386182312},{"$f":"$H119*CI$114","v":168490.51563814539},{"$f":"$H119*CJ$114","v":169118.83175618516},{"$f":"$H119*CK$114","v":169749.49092091035},{"$f":"$H119*CL$114","v":170382.50186975044},{"$f":"$H119*CM$114","v":171017.87337271753},{"$f":"$H119*CN$114","v":171655.61423252794},{"$f":"$H119*CO$114","v":172295.73328472397},{"$f":"$H119*CP$114","v":173150.82521937107},{"$f":"$H119*CQ$114","v":174010.16091677861},{"$f":"$H119*CR$114","v":174873.76143845075},{"$f":"$H119*CS$114","v":175741.64795041856},{"$f":"$H119*CT$114","v":176613.84172375852},{"$f":"$H119*CU$114","v":177490.36413511421},{"$f":"$H119*CV$114","v":178371.23666721981},{"$f":"$H119*CW$114","v":179256.48090942699},{"$f":"$H119*CX$114","v":180146.11855823378},{"$f":"$H119*CY$114","v":181040.17141781654},{"$f":"$H119*CZ$114","v":181938.66140056428},{"$f":"$H119*DA$114","v":182841.61052761559},{"$f":"$H119*DB$114","v":183749.04092939853},{"$f":"$H119*DC$114","v":184660.97484617293},{"$f":"$H119*DD$114","v":185577.43462857563},{"$f":"$H119*DE$114","v":186498.44273816797},{"$f":"$H119*DF$114","v":187515.82879082134},{"$f":"$H119*DG$114","v":188538.76488649347},189567.28130177155,190601.4084784076,191641.17702421933,192686.61771399627,193737.76149041051,194794.63946493255,195857.28291875214,196925.72330370417,197999.99224319949,199080.121533161,200166.14314296463,201258.08921638559,202355.99207254982,203459.88420689048,204569.79829210977,205685.76717914603,206807.82389814587,207936.00165944203,209070.33385453615,210210.85405708721,211357.59602390503,212510.5936959497,213669.88119933588,214835.492846343,216007.46313643089,217185.82675726054,218370.61858572124,219561.87368896251,220759.62732543229,221963.91494592023,223174.77219460701,224392.23491011962,225616.33912659172,226847.12107473036,228084.61718288829,229328.86407814221,230579.89858737667,231837.75773837438,233102.47876091179,234374.09908786128,235652.65635629892,236938.18840861859,238230.73329365181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Other Cost",null,null,null,null,null,null,null,{"$f":"SUM(L117:L119)","v":0},{"$f":"SUM(M117:M119)","v":0},{"$f":"SUM(N117:N119)","v":0},{"$f":"SUM(O117:O119)","v":0},{"$f":"SUM(P117:P119)","v":0},{"$f":"SUM(Q117:Q119)","v":0},{"$f":"SUM(R117:R119)","v":0},{"$f":"SUM(S117:S119)","v":0},{"$f":"SUM(T117:T119)","v":0},{"$f":"SUM(U117:U119)","v":0},{"$f":"SUM(V117:V119)","v":0},{"$f":"SUM(W117:W119)","v":0},{"$f":"SUM(X117:X119)","v":0},{"$f":"SUM(Y117:Y119)","v":0},{"$f":"SUM(Z117:Z119)","v":0},{"$f":"SUM(AA117:AA119)","v":0},{"$f":"SUM(AB117:AB119)","v":0},{"$f":"SUM(AC117:AC119)","v":0},{"$f":"SUM(AD117:AD119)","v":0},{"$f":"SUM(AE117:AE119)","v":0},{"$f":"SUM(AF117:AF119)","v":0},{"$f":"SUM(AG117:AG119)","v":0},{"$f":"SUM(AH117:AH119)","v":0},{"$f":"SUM(AI117:AI119)","v":0},{"$f":"SUM(AJ117:AJ119)","v":0},{"$f":"SUM(AK117:AK119)","v":0},{"$f":"SUM(AL117:AL119)","v":0},{"$f":"SUM(AM117:AM119)","v":0},{"$f":"SUM(AN117:AN119)","v":0},{"$f":"SUM(AO117:AO119)","v":0},{"$f":"SUM(AP117:AP119)","v":0},{"$f":"SUM(AQ117:AQ119)","v":0},{"$f":"SUM(AR117:AR119)","v":0},{"$f":"SUM(AS117:AS119)","v":0},{"$f":"SUM(AT117:AT119)","v":0},{"$f":"SUM(AU117:AU119)","v":0},{"$f":"SUM(AV117:AV119)","v":0},{"$f":"SUM(AW117:AW119)","v":0},{"$f":"SUM(AX117:AX119)","v":0},{"$f":"SUM(AY117:AY119)","v":0},{"$f":"SUM(AZ117:AZ119)","v":0},{"$f":"SUM(BA117:BA119)","v":0},{"$f":"SUM(BB117:BB119)","v":0},{"$f":"SUM(BC117:BC119)","v":506347.62116343208},{"$f":"SUM(BD117:BD119)","v":507608.77070931951},{"$f":"SUM(BE117:BE119)","v":508873.06137429317},{"$f":"SUM(BF117:BF119)","v":510140.50098187337},{"$f":"SUM(BG117:BG119)","v":511411.09737506637},{"$f":"SUM(BH117:BH119)","v":512684.85841641267},{"$f":"SUM(BI117:BI119)","v":513961.79198803619},{"$f":"SUM(BJ117:BJ119)","v":515369.39379211725},{"$f":"SUM(BK117:BK119)","v":516780.85063536599},{"$f":"SUM(BL117:BL119)","v":518196.17307568819},{"$f":"SUM(BM117:BM119)","v":519615.37169990438},{"$f":"SUM(BN117:BN119)","v":521038.45712383033},{"$f":"SUM(BO117:BO119)","v":522465.43999235483},{"$f":"SUM(BP117:BP119)","v":523896.33097952051},{"$f":"SUM(BQ117:BQ119)","v":525331.14078860334},{"$f":"SUM(BR117:BR119)","v":526769.88015219243},{"$f":"SUM(BS117:BS119)","v":528212.55983227061},{"$f":"SUM(BT117:BT119)","v":529659.19062029512},{"$f":"SUM(BU117:BU119)","v":531109.78333727783},{"$f":"SUM(BV117:BV119)","v":532564.3488338663},{"$f":"SUM(BW117:BW119)","v":534022.89799042535},{"$f":"SUM(BX117:BX119)","v":535485.44171711826},{"$f":"SUM(BY117:BY119)","v":536951.9909539877},{"$f":"SUM(BZ117:BZ119)","v":538954.33268374123},{"$f":"SUM(CA117:CA119)","v":540964.14132388937},{"$f":"SUM(CB117:CB119)","v":542981.44471920538},{"$f":"SUM(CC117:CC119)","v":545006.27081829752},{"$f":"SUM(CD117:CD119)","v":547038.64767399733},{"$f":"SUM(CE117:CE119)","v":549078.60344374762},{"$f":"SUM(CF117:CF119)","v":551126.16638999339},{"$f":"SUM(CG117:CG119)","v":553181.36488057184},{"$f":"SUM(CH117:CH119)","v":555244.22738910723},{"$f":"SUM(CI117:CI119)","v":557314.7824954039},{"$f":"SUM(CJ117:CJ119)","v":559393.05888584326},{"$f":"SUM(CK117:CK119)","v":561479.08535378042},{"$f":"SUM(CL117:CL119)","v":563572.89079994371},{"$f":"SUM(CM117:CM119)","v":565674.50423283491},{"$f":"SUM(CN117:CN119)","v":567783.9547691308},{"$f":"SUM(CO117:CO119)","v":569901.27163408697},{"$f":"SUM(CP117:CP119)","v":572729.65264868876},{"$f":"SUM(CQ117:CQ119)","v":575572.07072472922},{"$f":"SUM(CR117:CR119)","v":578428.59552718326},{"$f":"SUM(CS117:CS119)","v":581299.2970667691},{"$f":"SUM(CT117:CT119)","v":584184.24570166273},{"$f":"SUM(CU117:CU119)","v":587083.51213922387},{"$f":"SUM(CV117:CV119)","v":589997.1674377271},{"$f":"SUM(CW117:CW119)","v":592925.28300810466},{"$f":"SUM(CX117:CX119)","v":595867.93061569636},{"$f":"SUM(CY117:CY119)","v":598825.18238200853},{"$f":"SUM(CZ117:CZ119)","v":601797.11078648176},{"$f":"SUM(DA117:DA119)","v":604783.78866826696},{"$f":"SUM(DB117:DB119)","v":607785.28922801046},{"$f":"SUM(DC117:DC119)","v":610801.68602964887},{"$f":"SUM(DD117:DD119)","v":613833.05300221161},{"$f":"SUM(DE117:DE119)","v":616879.46444163239},{"$f":"SUM(DF117:DF119)","v":620244.6644619474},{"$f":"SUM(DG117:DG119)","v":623628.2223168629},{"$f":"SUM(DH117:DH119)","v":627030.23815201363},630450.81265934813,633890.04708011006,637348.04320783378,640824.90339135774,644320.73053785379,647835.62811587239,651369.70015840605,654923.05126596754,658495.78660968633,662088.01193442149,665699.83356189076,669331.35839381861,672982.69391509925,676653.94819697842,680345.22990025231,684056.64827848249,687788.31318123126,691540.33505731192,695312.82495805761,699105.89454060886,702919.6560712182,706754.22242857248,710609.70710713451,714486.22422050219,718383.88850478479,722302.815322001,726243.12066349131,730204.92115335295,734188.33405188995,738193.47725908482,742220.46931808791,746269.42941872636,750340.47740103118,754433.73375878436,758549.31964308582,762687.35686593817,766847.96790385363,771031.27590147732,775237.40467523341,779466.4787169887,783718.62319773831,787993.96397130983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FT117:FT119)","v":0},0,0,0]
[]
[null,null,null,"Total Cost",null,null,null,null,null,null,null,{"$f":"L114+L120","v":0},{"$f":"M114+M120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,898865.15694903838,901103.94180181529,903348.30274971423,905598.25368100009,907853.80851852871,910114.98121983337,912381.78577721154,914880.5517705027,917386.16120541713,919898.63282428368,922417.98542076047,924944.23783997796,927477.40897867642,930017.51778535033,932564.58326038881,935118.62445621751,937679.66047744162,940247.71048098896,942822.79367625283,945404.92932523554,947994.13674269314,950590.43529627961,{"$f":"BY114+BY120","v":953193.84440669138},956748.3890277266,960316.18886178813,963897.29333874444,967491.75207279169,971099.6148631426,974720.93169471482,978355.75273882551,982004.1283538834,985666.10908608953,989341.7456701356,993031.08902990771,996734.19027919159,1000451.1007223807,1004181.8718551875,1007926.5553653563,1011685.2031333792,1016706.127570153,1021751.970511341,1026822.8556257749,1031918.9071960475,1037040.2501215565,1042187.009921568,1047359.3127382908,1052557.2853399687,1057781.0551239881,1063030.7501199995,1068306.4989930568,1073608.4310467686,1078936.6762264683,1084291.3651224,1089672.6289729183,1095080.5996677042,1101054.4818743097,1107060.9527950513,{"$f":"DH114+DH120","v":1113100.1902078381},1119172.3728603933,1125277.6804755442,1131416.2937565423,1137588.3943924103,1143794.1650633218,1150033.7894460061,1156307.4522191859,1162615.3390690433,1168957.6366947144,1175334.532813818,1181746.2161680076,1188192.8765285618,1194674.7047019978,1201191.8925357214,1207744.6329237036,1214333.1198121898,1220957.5482054416,1227618.1141715073,1234315.0148480248,1241048.4484480578,1247818.6142659611,1254625.71268328,1261469.9451746806,1268351.5143139148,1275270.6237798119,1282227.4783623118,1289222.2839685234,1296255.2476288204,1303326.5775029673,1310436.4828862823,1317585.1742158304,1324772.8630766538,1331999.762208032,1339266.0855097799,1346572.0480485787,1353917.8660643399,1361303.7569766084,1368729.9393909946,1376196.6331056468,1383704.0591177552,1391252.4396300935,1398841.9980575964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT114+FT120","v":0},0,0,0]
[]
[null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,{"$f":"L106-L122","v":0},{"$f":"M106-M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167375.75753955496,167792.63687657774,168210.55452634173,168629.51307495078,258791.45875107381,259436.02528410812,260082.19722567324,260794.49174976209,352192.95999828156,353157.52089289704,354124.7234579185,355094.57492816239,447748.83195375837,448975.09443758125,450204.71532140835,451437.70380298607,452674.06910524971,453913.82047639438,455156.96718994353,456403.51854481851,457653.48386540706,458906.87250163453,{"$f":"BY106-BY122","v":460163.69382903283},461879.68516940274,463602.07559409773,465330.88896587281,467066.14923646825,468807.88044694369,470556.10672800941,472310.8523003608,474072.14147501544,475839.99865364796,477614.44832892949,479395.5150848662,481183.22359714052,482977.59863345255,484778.66505386331,486586.4478111394,488400.97195109783,490085.34277655883,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,{"$f":"DH106-DH122","v":519644.0263132886},520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,554860.96670677303,556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT106-FT122","v":0},0,0,0]
[]
[null,null,null,"Cap Rate/ Exit Proceed",null,null,null,{"$f":"G61","v":0.06},null,null,null,{"$f":"L124*L9/$H$126*L6","v":0},{"$f":"M124*M9/$H$126*M6","v":0},{"$f":"N124*N9/$H$126*N6","v":0},{"$f":"O124*O9/$H$126*O6","v":0},{"$f":"P124*P9/$H$126*P6","v":0},{"$f":"Q124*Q9/$H$126*Q6","v":0},{"$f":"R124*R9/$H$126*R6","v":0},{"$f":"S124*S9/$H$126*S6","v":0},{"$f":"T124*T9/$H$126*T6","v":0},{"$f":"U124*U9/$H$126*U6","v":0},{"$f":"V124*V9/$H$126*V6","v":0},{"$f":"W124*W9/$H$126*W6","v":0},{"$f":"X124*X9/$H$126*X6","v":0},{"$f":"Y124*Y9/$H$126*Y6","v":0},{"$f":"Z124*Z9/$H$126*Z6","v":0},{"$f":"AA124*AA9/$H$126*AA6","v":0},{"$f":"AB124*AB9/$H$126*AB6","v":0},{"$f":"AC124*AC9/$H$126*AC6","v":0},{"$f":"AD124*AD9/$H$126*AD6","v":0},{"$f":"AE124*AE9/$H$126*AE6","v":0},{"$f":"AF124*AF9/$H$126*AF6","v":0},{"$f":"AG124*AG9/$H$126*AG6","v":0},{"$f":"AH124*AH9/$H$126*AH6","v":0},{"$f":"AI124*AI9/$H$126*AI6","v":0},{"$f":"AJ124*AJ9/$H$126*AJ6","v":0},{"$f":"AK124*AK9/$H$126*AK6","v":0},{"$f":"AL124*AL9/$H$126*AL6","v":0},{"$f":"AM124*AM9/$H$126*AM6","v":0},{"$f":"AN124*AN9/$H$126*AN6","v":0},{"$f":"AO124*AO9/$H$126*AO6","v":0},{"$f":"AP124*AP9/$H$126*AP6","v":0},{"$f":"AQ124*AQ9/$H$126*AQ6","v":0},{"$f":"AR124*AR9/$H$126*AR6","v":0},{"$f":"AS124*AS9/$H$126*AS6","v":0},{"$f":"AT124*AT9/$H$126*AT6","v":0},{"$f":"AU124*AU9/$H$126*AU6","v":0},{"$f":"AV124*AV9/$H$126*AV6","v":0},{"$f":"AW124*AW9/$H$126*AW6","v":0},{"$f":"AX124*AX9/$H$126*AX6","v":0},{"$f":"AY124*AY9/$H$126*AY6","v":0},{"$f":"AZ124*AZ9/$H$126*AZ6","v":0},{"$f":"BA124*BA9/$H$126*BA6","v":0},{"$f":"BB124*BB9/$H$126*BB6","v":0},{"$f":"BC124*BC9/$H$126*BC6","v":0},{"$f":"BD124*BD9/$H$126*BD6","v":0},{"$f":"BE124*BE9/$H$126*BE6","v":0},{"$f":"BF124*BF9/$H$126*BF6","v":0},{"$f":"BG124*BG9/$H$126*BG6","v":0},{"$f":"BH124*BH9/$H$126*BH6","v":0},{"$f":"BI124*BI9/$H$126*BI6","v":0},{"$f":"BJ124*BJ9/$H$126*BJ6","v":0},{"$f":"BK124*BK9/$H$126*BK6","v":0},{"$f":"BL124*BL9/$H$126*BL6","v":0},{"$f":"BM124*BM9/$H$126*BM6","v":0},{"$f":"BN124*BN9/$H$126*BN6","v":0},{"$f":"BO124*BO9/$H$126*BO6","v":0},{"$f":"BP124*BP9/$H$126*BP6","v":0},{"$f":"BQ124*BQ9/$H$126*BQ6","v":0},{"$f":"BR124*BR9/$H$126*BR6","v":0},{"$f":"BS124*BS9/$H$126*BS6","v":0},{"$f":"BT124*BT9/$H$126*BT6","v":0},{"$f":"BU124*BU9/$H$126*BU6","v":0},{"$f":"BV124*BV9/$H$126*BV6","v":0},{"$f":"BW124*BW9/$H$126*BW6","v":0},{"$f":"BX124*BX9/$H$126*BX6","v":0},{"$f":"BY124*BY9/$H$126*BY6","v":0},{"$f":"BZ124*BZ9/$H$126*BZ6","v":0},{"$f":"CA124*CA9/$H$126*CA6","v":0},{"$f":"CB124*CB9/$H$126*CB6","v":0},{"$f":"CC124*CC9/$H$126*CC6","v":0},{"$f":"CD124*CD9/$H$126*CD6","v":0},{"$f":"CE124*CE9/$H$126*CE6","v":0},{"$f":"CF124*CF9/$H$126*CF6","v":0},{"$f":"CG124*CG9/$H$126*CG6","v":0},{"$f":"CH124*CH9/$H$126*CH6","v":0},{"$f":"CI124*CI9/$H$126*CI6","v":0},{"$f":"CJ124*CJ9/$H$126*CJ6","v":0},{"$f":"CK124*CK9/$H$126*CK6","v":0},{"$f":"CL124*CL9/$H$126*CL6","v":0},{"$f":"CM124*CM9/$H$126*CM6","v":0},{"$f":"CN124*CN9/$H$126*CN6","v":0},{"$f":"CO124*CO9/$H$126*CO6","v":0},{"$f":"CP124*CP9/$H$126*CP6","v":0},{"$f":"CQ124*CQ9/$H$126*CQ6","v":0},{"$f":"CR124*CR9/$H$126*CR6","v":0},{"$f":"CS124*CS9/$H$126*CS6","v":0},{"$f":"CT124*CT9/$H$126*CT6","v":0},{"$f":"CU124*CU9/$H$126*CU6","v":0},{"$f":"CV124*CV9/$H$126*CV6","v":0},{"$f":"CW124*CW9/$H$126*CW6","v":0},{"$f":"CX124*CX9/$H$126*CX6","v":0},{"$f":"CY124*CY9/$H$126*CY6","v":0},{"$f":"CZ124*CZ9/$H$126*CZ6","v":0},{"$f":"DA124*DA9/$H$126*DA6","v":0},{"$f":"DB124*DB9/$H$126*DB6","v":0},{"$f":"DC124*DC9/$H$126*DC6","v":0},{"$f":"DD124*DD9/$H$126*DD6","v":0},{"$f":"DE124*DE9/$H$126*DE6","v":0},{"$f":"DF124*DF9/$H$126*DF6","v":0},{"$f":"DG124*DG9/$H$126*DG6","v":0},{"$f":"DH124*DH9/$H$126*DH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28513365.042341303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT124*FT9/$H$126*FT6","v":0},0,0,0]
[]
["Capital Allowances and Taxes on Operations"]
[]
[null,"Balance of Assets"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},{"$f":"L133","v":236666.66666666666},473333.33333333331,710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"BX133","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"DG133","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"FS133","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998]
[null,null,"Add: Capital Expenditures Excluding Land",null,null,null,null,null,null,null,null,{"$f":"L81+L83","v":236666.66666666666},{"$f":"M81+M83","v":236666.66666666666},236666.66666666666,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,140000,140000,140000,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY81+BY83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH81+DH83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT81+FT83","v":0},0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"SUM(L131:L132)","v":236666.66666666666},{"$f":"SUM(M131:M132)","v":473333.33333333331},710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"SUM(BY131:BY132)","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"SUM(DH131:DH132)","v":11909999.999999998},{"$f":"SUM(DI131:DI132)","v":11909999.999999998},{"$f":"SUM(DJ131:DJ132)","v":11909999.999999998},{"$f":"SUM(DK131:DK132)","v":11909999.999999998},{"$f":"SUM(DL131:DL132)","v":11909999.999999998},{"$f":"SUM(DM131:DM132)","v":11909999.999999998},{"$f":"SUM(DN131:DN132)","v":11909999.999999998},{"$f":"SUM(DO131:DO132)","v":11909999.999999998},{"$f":"SUM(DP131:DP132)","v":11909999.999999998},{"$f":"SUM(DQ131:DQ132)","v":11909999.999999998},{"$f":"SUM(DR131:DR132)","v":11909999.999999998},{"$f":"SUM(DS131:DS132)","v":11909999.999999998},{"$f":"SUM(DT131:DT132)","v":11909999.999999998},{"$f":"SUM(DU131:DU132)","v":11909999.999999998},{"$f":"SUM(DV131:DV132)","v":11909999.999999998},{"$f":"SUM(DW131:DW132)","v":11909999.999999998},{"$f":"SUM(DX131:DX132)","v":11909999.999999998},{"$f":"SUM(DY131:DY132)","v":11909999.999999998},{"$f":"SUM(DZ131:DZ132)","v":11909999.999999998},{"$f":"SUM(EA131:EA132)","v":11909999.999999998},{"$f":"SUM(EB131:EB132)","v":11909999.999999998},{"$f":"SUM(EC131:EC132)","v":11909999.999999998},{"$f":"SUM(ED131:ED132)","v":11909999.999999998},{"$f":"SUM(EE131:EE132)","v":11909999.999999998},{"$f":"SUM(EF131:EF132)","v":11909999.999999998},{"$f":"SUM(EG131:EG132)","v":11909999.999999998},{"$f":"SUM(EH131:EH132)","v":11909999.999999998},{"$f":"SUM(EI131:EI132)","v":11909999.999999998},{"$f":"SUM(EJ131:EJ132)","v":11909999.999999998},{"$f":"SUM(EK131:EK132)","v":11909999.999999998},{"$f":"SUM(EL131:EL132)","v":11909999.999999998},{"$f":"SUM(EM131:EM132)","v":11909999.999999998},{"$f":"SUM(EN131:EN132)","v":11909999.999999998},{"$f":"SUM(EO131:EO132)","v":11909999.999999998},{"$f":"SUM(EP131:EP132)","v":11909999.999999998},{"$f":"SUM(EQ131:EQ132)","v":11909999.999999998},{"$f":"SUM(ER131:ER132)","v":11909999.999999998},{"$f":"SUM(ES131:ES132)","v":11909999.999999998},{"$f":"SUM(ET131:ET132)","v":11909999.999999998},{"$f":"SUM(EU131:EU132)","v":11909999.999999998},{"$f":"SUM(EV131:EV132)","v":11909999.999999998},{"$f":"SUM(EW131:EW132)","v":11909999.999999998},{"$f":"SUM(EX131:EX132)","v":11909999.999999998},{"$f":"SUM(EY131:EY132)","v":11909999.999999998},{"$f":"SUM(EZ131:EZ132)","v":11909999.999999998},{"$f":"SUM(FA131:FA132)","v":11909999.999999998},{"$f":"SUM(FB131:FB132)","v":11909999.999999998},{"$f":"SUM(FC131:FC132)","v":11909999.999999998},{"$f":"SUM(FD131:FD132)","v":11909999.999999998},{"$f":"SUM(FE131:FE132)","v":11909999.999999998},{"$f":"SUM(FF131:FF132)","v":11909999.999999998},{"$f":"SUM(FG131:FG132)","v":11909999.999999998},{"$f":"SUM(FH131:FH132)","v":11909999.999999998},{"$f":"SUM(FI131:FI132)","v":11909999.999999998},{"$f":"SUM(FJ131:FJ132)","v":11909999.999999998},{"$f":"SUM(FK131:FK132)","v":11909999.999999998},{"$f":"SUM(FL131:FL132)","v":11909999.999999998},{"$f":"SUM(FM131:FM132)","v":11909999.999999998},{"$f":"SUM(FN131:FN132)","v":11909999.999999998},{"$f":"SUM(FO131:FO132)","v":11909999.999999998},{"$f":"SUM(FP131:FP132)","v":11909999.999999998},{"$f":"SUM(FQ131:FQ132)","v":11909999.999999998},{"$f":"SUM(FR131:FR132)","v":11909999.999999998},{"$f":"SUM(FS131:FS132)","v":11909999.999999998},{"$f":"SUM(FT131:FT132)","v":11909999.999999998},{"$f":"SUM(FU131:FU132)","v":11909999.999999998},{"$f":"SUM(FV131:FV132)","v":11909999.999999998},{"$f":"SUM(FW131:FW132)","v":11909999.999999998}]
[]
[null,null,"Depreciation",null,null,null,null,{"$f":"1/G65/4","v":2.5000000000000001E-2},null,null,null,{"$f":"MIN(L131*$H$135*L5,K137)","v":0},{"$f":"MIN(M131*$H$135*M5,L137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,{"$f":"MIN(BY131*$H$135*BY5,BX137)","v":297749.99999999994},297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK131*$H$135*EK5,EJ137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,null,null,{"$f":"K136+L135","v":0},{"$f":"L136+M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297749.99999999994,595499.99999999988,893249.99999999977,1190999.9999999998,1488749.9999999998,1786499.9999999998,2084249.9999999998,2381999.9999999995,2679749.9999999995,2977499.9999999995,3275249.9999999995,3572999.9999999995,3870749.9999999995,4168499.9999999995,4466249.9999999991,4763999.9999999991,5061749.9999999991,5359499.9999999991,5657249.9999999991,5954999.9999999991,6252749.9999999991,6550499.9999999991,{"$f":"BX136+BY135","v":6848249.9999999991},7145999.9999999991,7443749.9999999991,7741499.9999999991,8039249.9999999991,8336999.9999999991,8634749.9999999981,8932499.9999999981,9230249.9999999981,9527999.9999999981,9825749.9999999981,10123499.999999998,10421249.999999998,10718999.999999998,11016749.999999998,11314499.999999998,11612249.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"EJ136+EK135","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998]
[null,null,"Net Plant",null,null,null,null,null,null,null,null,{"$f":"L133-L136","v":236666.66666666666},{"$f":"M133-M136","v":473333.33333333331},710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11612249.999999998,11314499.999999998,11016749.999999998,10718999.999999998,10421249.999999998,10123499.999999998,9825749.9999999981,9527999.9999999981,9230249.9999999981,8932499.9999999981,8634749.9999999981,8336999.9999999981,8039249.9999999981,7741499.9999999981,7443749.9999999991,7145999.9999999991,6848249.9999999991,6550499.9999999991,6252749.9999999991,5954999.9999999991,5657249.9999999991,5359499.9999999991,{"$f":"BY133-BY136","v":5061749.9999999991},4763999.9999999991,4466249.9999999991,4168499.9999999991,3870749.9999999991,3572999.9999999991,3275250,2977500,2679750,2382000,2084250,1786500,1488750,1191000,893250,595500,297750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK133-EK136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Income",null,null,null,null,null,null,null,null,{"$f":"L124-L135","v":0},{"$f":"M124-M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130374.24246044498,-129957.3631234222,-129539.44547365821,-129120.48692504916,-38958.541248926136,-38313.974715891818,-37667.802774326701,-36955.50825023785,54442.959998281614,55407.520892897097,56374.723457918561,57344.574928162445,149998.83195375843,151225.09443758131,152454.71532140841,153687.70380298613,154924.06910524977,156163.82047639444,157406.96718994359,158653.51854481857,159903.48386540712,161156.87250163459,{"$f":"BY124-BY135","v":162413.69382903288},164129.6851694028,165852.07559409778,167580.88896587287,169316.14923646831,171057.88044694375,172806.10672800947,174560.85230036086,176322.14147501549,178089.99865364801,179864.44832892955,181645.51508486626,183433.22359714058,185227.59863345261,187028.66505386337,188836.44781113946,190650.97195109789,192335.34277655889,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,519644.0263132886,520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,{"$f":"EK124-EK135","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on Operating Income",null,null,null,null,{"$f":"G64","v":0.2},null,null,null,{"$f":"L139*$H$140","v":0},{"$f":"M139*$H$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26074.848492088997,-25991.47262468444,-25907.889094731643,-25824.097385009834,-7791.708249785228,-7662.7949431783636,-7533.5605548653402,-7391.1016500475707,10888.591999656324,11081.50417857942,11274.944691583712,11468.914985632489,29999.766390751687,30245.018887516264,30490.943064281684,30737.540760597229,30984.813821049956,31232.76409527889,31481.393437988721,31730.703708963716,31980.696773081425,32231.374500326918,{"$f":"BY139*$H$140","v":32482.738765806578},32825.93703388056,33170.415118819561,33516.177793174575,33863.22984729366,34211.576089388749,34561.221345601894,34912.170460072171,35264.428295003097,35617.999730729607,35972.889665785908,36329.103016973255,36686.644719428114,37045.519726690523,37405.733010772674,37767.289562227896,38130.194390219578,38467.06855531178,98354.95347307995,98693.851204605729,99033.763807989948,99374.693338279147,99716.641847390682,100059.61138403811,100403.60399365518,100748.62171831937,101094.66659667502,101441.74066385544,101789.84595140484,102138.98448719933,102489.15829536697,102840.36939620749,103192.61980611132,103438.09711281597,103683.49452459403,103928.80526265773,104174.02248288729,104419.13927534722,104664.14866380059,104909.0436052193,105153.81698929091,105398.46163792303,105642.97030474377,105887.33567459928,106131.55036304747,106375.60691584875,106619.49780845386,106863.21544548679,107106.75216022656,107350.10021408313,107593.25179607165,107836.1990222828,108078.93393534906,108321.44850390796,108563.73462206195,108805.78410883411,109047.58870762098,109289.14008564116,109530.42983338074,109771.44946403475,110012.19041294541,110252.64403703605,110492.80161424186,110732.65434293631,{"$f":"EK139*$H$140","v":110972.19334135461},111211.40964701289,111450.29421612341,111688.83792300611,111927.03155949671,112164.86583435019,112402.33137264094,112639.41871515894,112876.11831780119,113112.42055096068,113348.31569890957,113583.79395918032,113818.8454419403,114053.46016936522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project Cash Flow",null,null,null,null,null,null,null,null,{"$f":"L124-L85+L126-L140","v":-236666.66666666666},{"$f":"M124-M85+M126-M140","v":-236666.66666666666},-236666.66666666666,-3093333.3333333335,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-140000,-140000,-140000,-140000,193450.60603164395,193784.1095012622,194118.44362107338,194453.61045996062,266583.16700085904,267098.82022728649,267615.75778053858,268185.59339980967,341304.36799862521,342076.01671431761,342849.77876633481,343625.65994252992,417749.06556300668,418730.07555006497,419713.77225712669,420700.16304238886,421689.25528419978,422681.05638111552,423675.57375195483,424672.81483585481,425672.78709232563,426675.4980013076,{"$f":"BY124-BY85+BY126-BY140","v":427680.95506322623},429053.74813552218,430431.66047527816,431814.71117269824,433202.91938917461,434596.30435755494,435994.88538240752,437398.68184028863,438807.71318001236,440221.99892291834,441641.5586631436,443066.41206789296,444496.57887771243,445932.07890676201,447372.93204309064,448819.1582489115,450270.77756087825,451618.27422124706,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK124-EK85+EK126-EK140","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR",null,{"$f":"XIRR(L142:FW142,L10:FW10)","v":9.5783892273902882E-2}]

{"sheet":"Key Points","index":1,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Set-up model assumptions"]
[]
[null,"Careful with model with model structures"]
[null,null,"Time Line"]
[null,null,"Construction Costs"]
[null,null,"Operating Income"]
[null,null,"Taxes"]
[null,null,"Financing"]
[]
[null,"Date Functions"]
[null,"Lookup Functions"]