{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Contents","Assumptions","Financial Model","Annual Model","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":"Contents","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Assumptions"]
[null,3,"Financial Model"]
[null,4,"Annual Model"]
[null,5,"Key Points"]

{"sheet":"Assumptions","index":1,"n_rows":58,"n_cols":72,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["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,{"$f":"EDATE(G4,G5*12)","v":"2018-01-01"}]
[null,null,"Construction Period",null,"Months",null,40]
[null,null,"Temporary Occupancy Date",null,"Date",null,{"$f":"EDATE(G6,G7)","v":"2021-05-01"}]
[null,null,"Holding Period",null,"Quarters",null,100]
[null,null,"Sold Period",null,"Date",null,{"$f":"EDATE(G8,G9*3)","v":"2046-05-01"}]
[]
[null,"Construction Cost Assumptions and Development"]
[null,null,null,"Development Costs","Percent",0.05,{"$f":"F13*G18","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,{"$f":"PRODUCT(G14:G15)","v":11200000}]
[null,null,null,"Land Cost","USD ",null,3000000]
[null,null,null,"Total Cost","USD ",null,{"$f":"SUM(G16:G17)","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,{"$f":"LOOKUP(ROUNDUP(H21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(I21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(J21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(K21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(L21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(M21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(N21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(O21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(P21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(Q21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(R21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(S21/12,0),19:19,20:20)/12","v":8.3333333333333332E-3},{"$f":"LOOKUP(ROUNDUP(T21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(U21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(V21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(W21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(X21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(Y21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(Z21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AA21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AB21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AC21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AD21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AE21/12,0),19:19,20:20)/12","v":2.9166666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AF21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AG21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AH21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AI21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AJ21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AK21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AL21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AM21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AN21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AO21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AP21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"LOOKUP(ROUNDUP(AQ21/12,0),19:19,20:20)/12","v":4.1666666666666664E-2},{"$f":"K20/4","v":1.2500000000000001E-2},{"$f":"AR22","v":1.2500000000000001E-2},{"$f":"AS22","v":1.2500000000000001E-2},{"$f":"AT22","v":1.2500000000000001E-2}]
[]
[null,"General Economic Assumption"]
[null,null,null,"Year",null,null,{"$f":"YEAR(G4)","v":2015},{"$f":"G25+4","v":2019},{"$f":"H25+4","v":2023},{"$f":"I25+4","v":2027},{"$f":"J25+4","v":2031},{"$f":"K25+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,{"$f":"G35","v":0.31},{"$f":"H35","v":0.31},{"$f":"I35","v":0.31}]
[]
[null,"Operating Expense Assumptions"]
[null,null,null,null,"Number",null,60]
[null,null,null,"Number of Staff","USD/Year Real",null,25000]
[null,null,null,"Overhead Percent","Pct of Salary",null,0.3]
[null,null,null,"Other Cost ","Pct of Salary",null,0.6]
[null,null,null,"Food and Other Costs ","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 - Land 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]

{"sheet":"Financial Model","index":2,"n_rows":193,"n_cols":179,"rows_kept":193,"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},{"$f":"M2+1","v":3},{"$f":"N2+1","v":4},{"$f":"O2+1","v":5},{"$f":"P2+1","v":6},{"$f":"Q2+1","v":7},{"$f":"R2+1","v":8},{"$f":"S2+1","v":9},{"$f":"T2+1","v":10},{"$f":"U2+1","v":11},{"$f":"V2+1","v":12},{"$f":"W2+1","v":13},{"$f":"X2+1","v":14},{"$f":"Y2+1","v":15},{"$f":"Z2+1","v":16},{"$f":"AA2+1","v":17},{"$f":"AB2+1","v":18},{"$f":"AC2+1","v":19},{"$f":"AD2+1","v":20},{"$f":"AE2+1","v":21},{"$f":"AF2+1","v":22},{"$f":"AG2+1","v":23},{"$f":"AH2+1","v":24},{"$f":"AI2+1","v":25},{"$f":"AJ2+1","v":26},{"$f":"AK2+1","v":27},{"$f":"AL2+1","v":28},{"$f":"AM2+1","v":29},{"$f":"AN2+1","v":30},{"$f":"AO2+1","v":31},{"$f":"AP2+1","v":32},{"$f":"AQ2+1","v":33},{"$f":"AR2+1","v":34},{"$f":"AS2+1","v":35},{"$f":"AT2+1","v":36},{"$f":"AU2+1","v":37},{"$f":"AV2+1","v":38},{"$f":"AW2+1","v":39},{"$f":"AX2+1","v":40},{"$f":"AY2+1","v":41},{"$f":"AZ2+1","v":42},{"$f":"BA2+1","v":43},{"$f":"BB2+1","v":44},{"$f":"BC2+1","v":45},{"$f":"BD2+1","v":46},{"$f":"BE2+1","v":47},{"$f":"BF2+1","v":48},{"$f":"BG2+1","v":49},{"$f":"BH2+1","v":50},{"$f":"BI2+1","v":51},{"$f":"BJ2+1","v":52},{"$f":"BK2+1","v":53},{"$f":"BL2+1","v":54},{"$f":"BM2+1","v":55},{"$f":"BN2+1","v":56},{"$f":"BO2+1","v":57},{"$f":"BP2+1","v":58},{"$f":"BQ2+1","v":59},{"$f":"BR2+1","v":60},{"$f":"BS2+1","v":61},{"$f":"BT2+1","v":62},{"$f":"BU2+1","v":63},{"$f":"BV2+1","v":64},{"$f":"BW2+1","v":65},{"$f":"BX2+1","v":66},{"$f":"BY2+1","v":67},{"$f":"BZ2+1","v":68},{"$f":"CA2+1","v":69},{"$f":"CB2+1","v":70},{"$f":"CC2+1","v":71},{"$f":"CD2+1","v":72},{"$f":"CE2+1","v":73},{"$f":"CF2+1","v":74},{"$f":"CG2+1","v":75},{"$f":"CH2+1","v":76},{"$f":"CI2+1","v":77},{"$f":"CJ2+1","v":78},{"$f":"CK2+1","v":79},{"$f":"CL2+1","v":80},{"$f":"CM2+1","v":81},{"$f":"CN2+1","v":82},{"$f":"CO2+1","v":83},{"$f":"CP2+1","v":84},{"$f":"CQ2+1","v":85},{"$f":"CR2+1","v":86},{"$f":"CS2+1","v":87},{"$f":"CT2+1","v":88},{"$f":"CU2+1","v":89},{"$f":"CV2+1","v":90},{"$f":"CW2+1","v":91},{"$f":"CX2+1","v":92},{"$f":"CY2+1","v":93},{"$f":"CZ2+1","v":94},{"$f":"DA2+1","v":95},{"$f":"DB2+1","v":96},{"$f":"DC2+1","v":97},{"$f":"DD2+1","v":98},{"$f":"DE2+1","v":99},{"$f":"DF2+1","v":100},{"$f":"DG2+1","v":101},{"$f":"DH2+1","v":102},{"$f":"DI2+1","v":103},{"$f":"DJ2+1","v":104},{"$f":"DK2+1","v":105},{"$f":"DL2+1","v":106},{"$f":"DM2+1","v":107},{"$f":"DN2+1","v":108},{"$f":"DO2+1","v":109},{"$f":"DP2+1","v":110},{"$f":"DQ2+1","v":111},{"$f":"DR2+1","v":112},{"$f":"DS2+1","v":113},{"$f":"DT2+1","v":114},{"$f":"DU2+1","v":115},{"$f":"DV2+1","v":116},{"$f":"DW2+1","v":117},{"$f":"DX2+1","v":118},{"$f":"DY2+1","v":119},{"$f":"DZ2+1","v":120},{"$f":"EA2+1","v":121},{"$f":"EB2+1","v":122},{"$f":"EC2+1","v":123},{"$f":"ED2+1","v":124},{"$f":"EE2+1","v":125},{"$f":"EF2+1","v":126},{"$f":"EG2+1","v":127},{"$f":"EH2+1","v":128},{"$f":"EI2+1","v":129},{"$f":"EJ2+1","v":130},{"$f":"EK2+1","v":131},{"$f":"EL2+1","v":132},{"$f":"EM2+1","v":133},{"$f":"EN2+1","v":134},{"$f":"EO2+1","v":135},{"$f":"EP2+1","v":136},{"$f":"EQ2+1","v":137},{"$f":"ER2+1","v":138},{"$f":"ES2+1","v":139},{"$f":"ET2+1","v":140},{"$f":"EU2+1","v":141},{"$f":"EV2+1","v":142},{"$f":"EW2+1","v":143},{"$f":"EX2+1","v":144},{"$f":"EY2+1","v":145},{"$f":"EZ2+1","v":146},{"$f":"FA2+1","v":147},{"$f":"FB2+1","v":148},{"$f":"FC2+1","v":149},{"$f":"FD2+1","v":150},{"$f":"FE2+1","v":151},{"$f":"FF2+1","v":152},{"$f":"FG2+1","v":153},{"$f":"FH2+1","v":154},{"$f":"FI2+1","v":155},{"$f":"FJ2+1","v":156},{"$f":"FK2+1","v":157},{"$f":"FL2+1","v":158},{"$f":"FM2+1","v":159},{"$f":"FN2+1","v":160},{"$f":"FO2+1","v":161},{"$f":"FP2+1","v":162},{"$f":"FQ2+1","v":163},{"$f":"FR2+1","v":164},{"$f":"FS2+1","v":165},{"$f":"FT2+1","v":166},{"$f":"FU2+1","v":167},{"$f":"FV2+1","v":168}]
[null,null,"Development Period",null,null,null,null,{"$f":"Assumptions!G5","v":3},12,null,null,{"$f":"L2<=$H$3","v":true},{"$f":"M2<=$H$3","v":true},{"$f":"N2<=$H$3","v":true},{"$f":"O2<=$H$3","v":false},{"$f":"P2<=$H$3","v":false},{"$f":"Q2<=$H$3","v":false},{"$f":"R2<=$H$3","v":false},{"$f":"S2<=$H$3","v":false},{"$f":"T2<=$H$3","v":false},{"$f":"U2<=$H$3","v":false},{"$f":"V2<=$H$3","v":false},{"$f":"W2<=$H$3","v":false},{"$f":"X2<=$H$3","v":false},{"$f":"Y2<=$H$3","v":false},{"$f":"Z2<=$H$3","v":false},{"$f":"AA2<=$H$3","v":false},{"$f":"AB2<=$H$3","v":false},{"$f":"AC2<=$H$3","v":false},{"$f":"AD2<=$H$3","v":false},{"$f":"AE2<=$H$3","v":false},{"$f":"AF2<=$H$3","v":false},{"$f":"AG2<=$H$3","v":false},{"$f":"AH2<=$H$3","v":false},{"$f":"AI2<=$H$3","v":false},{"$f":"AJ2<=$H$3","v":false},{"$f":"AK2<=$H$3","v":false},{"$f":"AL2<=$H$3","v":false},{"$f":"AM2<=$H$3","v":false},{"$f":"AN2<=$H$3","v":false},{"$f":"AO2<=$H$3","v":false},{"$f":"AP2<=$H$3","v":false},{"$f":"AQ2<=$H$3","v":false},{"$f":"AR2<=$H$3","v":false},{"$f":"AS2<=$H$3","v":false},{"$f":"AT2<=$H$3","v":false},{"$f":"AU2<=$H$3","v":false},{"$f":"AV2<=$H$3","v":false},{"$f":"AW2<=$H$3","v":false},{"$f":"AX2<=$H$3","v":false},{"$f":"AY2<=$H$3","v":false},{"$f":"AZ2<=$H$3","v":false},{"$f":"BA2<=$H$3","v":false},{"$f":"BB2<=$H$3","v":false},{"$f":"BC2<=$H$3","v":false},{"$f":"BD2<=$H$3","v":false},{"$f":"BE2<=$H$3","v":false},{"$f":"BF2<=$H$3","v":false},{"$f":"BG2<=$H$3","v":false},{"$f":"BH2<=$H$3","v":false},{"$f":"BI2<=$H$3","v":false},{"$f":"BJ2<=$H$3","v":false},{"$f":"BK2<=$H$3","v":false},{"$f":"BL2<=$H$3","v":false},{"$f":"BM2<=$H$3","v":false},{"$f":"BN2<=$H$3","v":false},{"$f":"BO2<=$H$3","v":false},{"$f":"BP2<=$H$3","v":false},{"$f":"BQ2<=$H$3","v":false},{"$f":"BR2<=$H$3","v":false},{"$f":"BS2<=$H$3","v":false},{"$f":"BT2<=$H$3","v":false},{"$f":"BU2<=$H$3","v":false},{"$f":"BV2<=$H$3","v":false},{"$f":"BW2<=$H$3","v":false},{"$f":"BX2<=$H$3","v":false},{"$f":"BY2<=$H$3","v":false},{"$f":"BZ2<=$H$3","v":false},{"$f":"CA2<=$H$3","v":false},{"$f":"CB2<=$H$3","v":false},{"$f":"CC2<=$H$3","v":false},{"$f":"CD2<=$H$3","v":false},{"$f":"CE2<=$H$3","v":false},{"$f":"CF2<=$H$3","v":false},{"$f":"CG2<=$H$3","v":false},{"$f":"CH2<=$H$3","v":false},{"$f":"CI2<=$H$3","v":false},{"$f":"CJ2<=$H$3","v":false},{"$f":"CK2<=$H$3","v":false},{"$f":"CL2<=$H$3","v":false},{"$f":"CM2<=$H$3","v":false},{"$f":"CN2<=$H$3","v":false},{"$f":"CO2<=$H$3","v":false},{"$f":"CP2<=$H$3","v":false},{"$f":"CQ2<=$H$3","v":false},{"$f":"CR2<=$H$3","v":false},{"$f":"CS2<=$H$3","v":false},{"$f":"CT2<=$H$3","v":false},{"$f":"CU2<=$H$3","v":false},{"$f":"CV2<=$H$3","v":false},{"$f":"CW2<=$H$3","v":false},{"$f":"CX2<=$H$3","v":false},{"$f":"CY2<=$H$3","v":false},{"$f":"CZ2<=$H$3","v":false},{"$f":"DA2<=$H$3","v":false},{"$f":"DB2<=$H$3","v":false},{"$f":"DC2<=$H$3","v":false},{"$f":"DD2<=$H$3","v":false},{"$f":"DE2<=$H$3","v":false},{"$f":"DF2<=$H$3","v":false},{"$f":"DG2<=$H$3","v":false},{"$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+Assumptions!G7","v":43},1,null,null,{"$f":"AND(L2>$H$3,L2<=$H$4)","v":false},{"$f":"AND(M2>$H$3,M2<=$H$4)","v":false},{"$f":"AND(N2>$H$3,N2<=$H$4)","v":false},{"$f":"AND(O2>$H$3,O2<=$H$4)","v":true},{"$f":"AND(P2>$H$3,P2<=$H$4)","v":true},{"$f":"AND(Q2>$H$3,Q2<=$H$4)","v":true},{"$f":"AND(R2>$H$3,R2<=$H$4)","v":true},{"$f":"AND(S2>$H$3,S2<=$H$4)","v":true},{"$f":"AND(T2>$H$3,T2<=$H$4)","v":true},{"$f":"AND(U2>$H$3,U2<=$H$4)","v":true},{"$f":"AND(V2>$H$3,V2<=$H$4)","v":true},{"$f":"AND(W2>$H$3,W2<=$H$4)","v":true},{"$f":"AND(X2>$H$3,X2<=$H$4)","v":true},{"$f":"AND(Y2>$H$3,Y2<=$H$4)","v":true},{"$f":"AND(Z2>$H$3,Z2<=$H$4)","v":true},{"$f":"AND(AA2>$H$3,AA2<=$H$4)","v":true},{"$f":"AND(AB2>$H$3,AB2<=$H$4)","v":true},{"$f":"AND(AC2>$H$3,AC2<=$H$4)","v":true},{"$f":"AND(AD2>$H$3,AD2<=$H$4)","v":true},{"$f":"AND(AE2>$H$3,AE2<=$H$4)","v":true},{"$f":"AND(AF2>$H$3,AF2<=$H$4)","v":true},{"$f":"AND(AG2>$H$3,AG2<=$H$4)","v":true},{"$f":"AND(AH2>$H$3,AH2<=$H$4)","v":true},{"$f":"AND(AI2>$H$3,AI2<=$H$4)","v":true},{"$f":"AND(AJ2>$H$3,AJ2<=$H$4)","v":true},{"$f":"AND(AK2>$H$3,AK2<=$H$4)","v":true},{"$f":"AND(AL2>$H$3,AL2<=$H$4)","v":true},{"$f":"AND(AM2>$H$3,AM2<=$H$4)","v":true},{"$f":"AND(AN2>$H$3,AN2<=$H$4)","v":true},{"$f":"AND(AO2>$H$3,AO2<=$H$4)","v":true},{"$f":"AND(AP2>$H$3,AP2<=$H$4)","v":true},{"$f":"AND(AQ2>$H$3,AQ2<=$H$4)","v":true},{"$f":"AND(AR2>$H$3,AR2<=$H$4)","v":true},{"$f":"AND(AS2>$H$3,AS2<=$H$4)","v":true},{"$f":"AND(AT2>$H$3,AT2<=$H$4)","v":true},{"$f":"AND(AU2>$H$3,AU2<=$H$4)","v":true},{"$f":"AND(AV2>$H$3,AV2<=$H$4)","v":true},{"$f":"AND(AW2>$H$3,AW2<=$H$4)","v":true},{"$f":"AND(AX2>$H$3,AX2<=$H$4)","v":true},{"$f":"AND(AY2>$H$3,AY2<=$H$4)","v":true},{"$f":"AND(AZ2>$H$3,AZ2<=$H$4)","v":true},{"$f":"AND(BA2>$H$3,BA2<=$H$4)","v":true},{"$f":"AND(BB2>$H$3,BB2<=$H$4)","v":true},{"$f":"AND(BC2>$H$3,BC2<=$H$4)","v":false},{"$f":"AND(BD2>$H$3,BD2<=$H$4)","v":false},{"$f":"AND(BE2>$H$3,BE2<=$H$4)","v":false},{"$f":"AND(BF2>$H$3,BF2<=$H$4)","v":false},{"$f":"AND(BG2>$H$3,BG2<=$H$4)","v":false},{"$f":"AND(BH2>$H$3,BH2<=$H$4)","v":false},{"$f":"AND(BI2>$H$3,BI2<=$H$4)","v":false},{"$f":"AND(BJ2>$H$3,BJ2<=$H$4)","v":false},{"$f":"AND(BK2>$H$3,BK2<=$H$4)","v":false},{"$f":"AND(BL2>$H$3,BL2<=$H$4)","v":false},{"$f":"AND(BM2>$H$3,BM2<=$H$4)","v":false},{"$f":"AND(BN2>$H$3,BN2<=$H$4)","v":false},{"$f":"AND(BO2>$H$3,BO2<=$H$4)","v":false},{"$f":"AND(BP2>$H$3,BP2<=$H$4)","v":false},{"$f":"AND(BQ2>$H$3,BQ2<=$H$4)","v":false},{"$f":"AND(BR2>$H$3,BR2<=$H$4)","v":false},{"$f":"AND(BS2>$H$3,BS2<=$H$4)","v":false},{"$f":"AND(BT2>$H$3,BT2<=$H$4)","v":false},{"$f":"AND(BU2>$H$3,BU2<=$H$4)","v":false},{"$f":"AND(BV2>$H$3,BV2<=$H$4)","v":false},{"$f":"AND(BW2>$H$3,BW2<=$H$4)","v":false},{"$f":"AND(BX2>$H$3,BX2<=$H$4)","v":false},{"$f":"AND(BY2>$H$3,BY2<=$H$4)","v":false},{"$f":"AND(BZ2>$H$3,BZ2<=$H$4)","v":false},{"$f":"AND(CA2>$H$3,CA2<=$H$4)","v":false},{"$f":"AND(CB2>$H$3,CB2<=$H$4)","v":false},{"$f":"AND(CC2>$H$3,CC2<=$H$4)","v":false},{"$f":"AND(CD2>$H$3,CD2<=$H$4)","v":false},{"$f":"AND(CE2>$H$3,CE2<=$H$4)","v":false},{"$f":"AND(CF2>$H$3,CF2<=$H$4)","v":false},{"$f":"AND(CG2>$H$3,CG2<=$H$4)","v":false},{"$f":"AND(CH2>$H$3,CH2<=$H$4)","v":false},{"$f":"AND(CI2>$H$3,CI2<=$H$4)","v":false},{"$f":"AND(CJ2>$H$3,CJ2<=$H$4)","v":false},{"$f":"AND(CK2>$H$3,CK2<=$H$4)","v":false},{"$f":"AND(CL2>$H$3,CL2<=$H$4)","v":false},{"$f":"AND(CM2>$H$3,CM2<=$H$4)","v":false},{"$f":"AND(CN2>$H$3,CN2<=$H$4)","v":false},{"$f":"AND(CO2>$H$3,CO2<=$H$4)","v":false},{"$f":"AND(CP2>$H$3,CP2<=$H$4)","v":false},{"$f":"AND(CQ2>$H$3,CQ2<=$H$4)","v":false},{"$f":"AND(CR2>$H$3,CR2<=$H$4)","v":false},{"$f":"AND(CS2>$H$3,CS2<=$H$4)","v":false},{"$f":"AND(CT2>$H$3,CT2<=$H$4)","v":false},{"$f":"AND(CU2>$H$3,CU2<=$H$4)","v":false},{"$f":"AND(CV2>$H$3,CV2<=$H$4)","v":false},{"$f":"AND(CW2>$H$3,CW2<=$H$4)","v":false},{"$f":"AND(CX2>$H$3,CX2<=$H$4)","v":false},{"$f":"AND(CY2>$H$3,CY2<=$H$4)","v":false},{"$f":"AND(CZ2>$H$3,CZ2<=$H$4)","v":false},{"$f":"AND(DA2>$H$3,DA2<=$H$4)","v":false},{"$f":"AND(DB2>$H$3,DB2<=$H$4)","v":false},{"$f":"AND(DC2>$H$3,DC2<=$H$4)","v":false},{"$f":"AND(DD2>$H$3,DD2<=$H$4)","v":false},{"$f":"AND(DE2>$H$3,DE2<=$H$4)","v":false},{"$f":"AND(DF2>$H$3,DF2<=$H$4)","v":false},{"$f":"AND(DG2>$H$3,DG2<=$H$4)","v":false},{"$f":"AND(DH2>$H$3,DH2<=$H$4)","v":false},{"$f":"AND(DI2>$H$3,DI2<=$H$4)","v":false},{"$f":"AND(DJ2>$H$3,DJ2<=$H$4)","v":false},{"$f":"AND(DK2>$H$3,DK2<=$H$4)","v":false},{"$f":"AND(DL2>$H$3,DL2<=$H$4)","v":false},{"$f":"AND(DM2>$H$3,DM2<=$H$4)","v":false},{"$f":"AND(DN2>$H$3,DN2<=$H$4)","v":false},{"$f":"AND(DO2>$H$3,DO2<=$H$4)","v":false},{"$f":"AND(DP2>$H$3,DP2<=$H$4)","v":false},{"$f":"AND(DQ2>$H$3,DQ2<=$H$4)","v":false},{"$f":"AND(DR2>$H$3,DR2<=$H$4)","v":false},{"$f":"AND(DS2>$H$3,DS2<=$H$4)","v":false},{"$f":"AND(DT2>$H$3,DT2<=$H$4)","v":false},{"$f":"AND(DU2>$H$3,DU2<=$H$4)","v":false},{"$f":"AND(DV2>$H$3,DV2<=$H$4)","v":false},{"$f":"AND(DW2>$H$3,DW2<=$H$4)","v":false},{"$f":"AND(DX2>$H$3,DX2<=$H$4)","v":false},{"$f":"AND(DY2>$H$3,DY2<=$H$4)","v":false},{"$f":"AND(DZ2>$H$3,DZ2<=$H$4)","v":false},{"$f":"AND(EA2>$H$3,EA2<=$H$4)","v":false},{"$f":"AND(EB2>$H$3,EB2<=$H$4)","v":false},{"$f":"AND(EC2>$H$3,EC2<=$H$4)","v":false},{"$f":"AND(ED2>$H$3,ED2<=$H$4)","v":false},{"$f":"AND(EE2>$H$3,EE2<=$H$4)","v":false},{"$f":"AND(EF2>$H$3,EF2<=$H$4)","v":false},{"$f":"AND(EG2>$H$3,EG2<=$H$4)","v":false},{"$f":"AND(EH2>$H$3,EH2<=$H$4)","v":false},{"$f":"AND(EI2>$H$3,EI2<=$H$4)","v":false},{"$f":"AND(EJ2>$H$3,EJ2<=$H$4)","v":false},{"$f":"AND(EK2>$H$3,EK2<=$H$4)","v":false},{"$f":"AND(EL2>$H$3,EL2<=$H$4)","v":false},{"$f":"AND(EM2>$H$3,EM2<=$H$4)","v":false},{"$f":"AND(EN2>$H$3,EN2<=$H$4)","v":false},{"$f":"AND(EO2>$H$3,EO2<=$H$4)","v":false},{"$f":"AND(EP2>$H$3,EP2<=$H$4)","v":false},{"$f":"AND(EQ2>$H$3,EQ2<=$H$4)","v":false},{"$f":"AND(ER2>$H$3,ER2<=$H$4)","v":false},{"$f":"AND(ES2>$H$3,ES2<=$H$4)","v":false},{"$f":"AND(ET2>$H$3,ET2<=$H$4)","v":false},{"$f":"AND(EU2>$H$3,EU2<=$H$4)","v":false},{"$f":"AND(EV2>$H$3,EV2<=$H$4)","v":false},{"$f":"AND(EW2>$H$3,EW2<=$H$4)","v":false},{"$f":"AND(EX2>$H$3,EX2<=$H$4)","v":false},{"$f":"AND(EY2>$H$3,EY2<=$H$4)","v":false},{"$f":"AND(EZ2>$H$3,EZ2<=$H$4)","v":false},{"$f":"AND(FA2>$H$3,FA2<=$H$4)","v":false},{"$f":"AND(FB2>$H$3,FB2<=$H$4)","v":false},{"$f":"AND(FC2>$H$3,FC2<=$H$4)","v":false},{"$f":"AND(FD2>$H$3,FD2<=$H$4)","v":false},{"$f":"AND(FE2>$H$3,FE2<=$H$4)","v":false},{"$f":"AND(FF2>$H$3,FF2<=$H$4)","v":false},{"$f":"AND(FG2>$H$3,FG2<=$H$4)","v":false},{"$f":"AND(FH2>$H$3,FH2<=$H$4)","v":false},{"$f":"AND(FI2>$H$3,FI2<=$H$4)","v":false},{"$f":"AND(FJ2>$H$3,FJ2<=$H$4)","v":false},{"$f":"AND(FK2>$H$3,FK2<=$H$4)","v":false},{"$f":"AND(FL2>$H$3,FL2<=$H$4)","v":false},{"$f":"AND(FM2>$H$3,FM2<=$H$4)","v":false},{"$f":"AND(FN2>$H$3,FN2<=$H$4)","v":false},{"$f":"AND(FO2>$H$3,FO2<=$H$4)","v":false},{"$f":"AND(FP2>$H$3,FP2<=$H$4)","v":false},{"$f":"AND(FQ2>$H$3,FQ2<=$H$4)","v":false},{"$f":"AND(FR2>$H$3,FR2<=$H$4)","v":false},{"$f":"AND(FS2>$H$3,FS2<=$H$4)","v":false},{"$f":"AND(FT2>$H$3,FT2<=$H$4)","v":false},{"$f":"AND(FU2>$H$3,FU2<=$H$4)","v":false},{"$f":"AND(FV2>$H$3,FV2<=$H$4)","v":false},{"$f":"AND(FW2>$H$3,FW2<=$H$4)","v":false}]
[null,null,"Operating Periods",null,null,null,null,{"$f":"H4+Assumptions!G9","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$5)","v":false},{"$f":"AND(N2>$H$4,N2<=$H$5)","v":false},{"$f":"AND(O2>$H$4,O2<=$H$5)","v":false},{"$f":"AND(P2>$H$4,P2<=$H$5)","v":false},{"$f":"AND(Q2>$H$4,Q2<=$H$5)","v":false},{"$f":"AND(R2>$H$4,R2<=$H$5)","v":false},{"$f":"AND(S2>$H$4,S2<=$H$5)","v":false},{"$f":"AND(T2>$H$4,T2<=$H$5)","v":false},{"$f":"AND(U2>$H$4,U2<=$H$5)","v":false},{"$f":"AND(V2>$H$4,V2<=$H$5)","v":false},{"$f":"AND(W2>$H$4,W2<=$H$5)","v":false},{"$f":"AND(X2>$H$4,X2<=$H$5)","v":false},{"$f":"AND(Y2>$H$4,Y2<=$H$5)","v":false},{"$f":"AND(Z2>$H$4,Z2<=$H$5)","v":false},{"$f":"AND(AA2>$H$4,AA2<=$H$5)","v":false},{"$f":"AND(AB2>$H$4,AB2<=$H$5)","v":false},{"$f":"AND(AC2>$H$4,AC2<=$H$5)","v":false},{"$f":"AND(AD2>$H$4,AD2<=$H$5)","v":false},{"$f":"AND(AE2>$H$4,AE2<=$H$5)","v":false},{"$f":"AND(AF2>$H$4,AF2<=$H$5)","v":false},{"$f":"AND(AG2>$H$4,AG2<=$H$5)","v":false},{"$f":"AND(AH2>$H$4,AH2<=$H$5)","v":false},{"$f":"AND(AI2>$H$4,AI2<=$H$5)","v":false},{"$f":"AND(AJ2>$H$4,AJ2<=$H$5)","v":false},{"$f":"AND(AK2>$H$4,AK2<=$H$5)","v":false},{"$f":"AND(AL2>$H$4,AL2<=$H$5)","v":false},{"$f":"AND(AM2>$H$4,AM2<=$H$5)","v":false},{"$f":"AND(AN2>$H$4,AN2<=$H$5)","v":false},{"$f":"AND(AO2>$H$4,AO2<=$H$5)","v":false},{"$f":"AND(AP2>$H$4,AP2<=$H$5)","v":false},{"$f":"AND(AQ2>$H$4,AQ2<=$H$5)","v":false},{"$f":"AND(AR2>$H$4,AR2<=$H$5)","v":false},{"$f":"AND(AS2>$H$4,AS2<=$H$5)","v":false},{"$f":"AND(AT2>$H$4,AT2<=$H$5)","v":false},{"$f":"AND(AU2>$H$4,AU2<=$H$5)","v":false},{"$f":"AND(AV2>$H$4,AV2<=$H$5)","v":false},{"$f":"AND(AW2>$H$4,AW2<=$H$5)","v":false},{"$f":"AND(AX2>$H$4,AX2<=$H$5)","v":false},{"$f":"AND(AY2>$H$4,AY2<=$H$5)","v":false},{"$f":"AND(AZ2>$H$4,AZ2<=$H$5)","v":false},{"$f":"AND(BA2>$H$4,BA2<=$H$5)","v":false},{"$f":"AND(BB2>$H$4,BB2<=$H$5)","v":false},{"$f":"AND(BC2>$H$4,BC2<=$H$5)","v":true},{"$f":"AND(BD2>$H$4,BD2<=$H$5)","v":true},{"$f":"AND(BE2>$H$4,BE2<=$H$5)","v":true},{"$f":"AND(BF2>$H$4,BF2<=$H$5)","v":true},{"$f":"AND(BG2>$H$4,BG2<=$H$5)","v":true},{"$f":"AND(BH2>$H$4,BH2<=$H$5)","v":true},{"$f":"AND(BI2>$H$4,BI2<=$H$5)","v":true},{"$f":"AND(BJ2>$H$4,BJ2<=$H$5)","v":true},{"$f":"AND(BK2>$H$4,BK2<=$H$5)","v":true},{"$f":"AND(BL2>$H$4,BL2<=$H$5)","v":true},{"$f":"AND(BM2>$H$4,BM2<=$H$5)","v":true},{"$f":"AND(BN2>$H$4,BN2<=$H$5)","v":true},{"$f":"AND(BO2>$H$4,BO2<=$H$5)","v":true},{"$f":"AND(BP2>$H$4,BP2<=$H$5)","v":true},{"$f":"AND(BQ2>$H$4,BQ2<=$H$5)","v":true},{"$f":"AND(BR2>$H$4,BR2<=$H$5)","v":true},{"$f":"AND(BS2>$H$4,BS2<=$H$5)","v":true},{"$f":"AND(BT2>$H$4,BT2<=$H$5)","v":true},{"$f":"AND(BU2>$H$4,BU2<=$H$5)","v":true},{"$f":"AND(BV2>$H$4,BV2<=$H$5)","v":true},{"$f":"AND(BW2>$H$4,BW2<=$H$5)","v":true},{"$f":"AND(BX2>$H$4,BX2<=$H$5)","v":true},{"$f":"AND(BY2>$H$4,BY2<=$H$5)","v":true},{"$f":"AND(BZ2>$H$4,BZ2<=$H$5)","v":true},{"$f":"AND(CA2>$H$4,CA2<=$H$5)","v":true},{"$f":"AND(CB2>$H$4,CB2<=$H$5)","v":true},{"$f":"AND(CC2>$H$4,CC2<=$H$5)","v":true},{"$f":"AND(CD2>$H$4,CD2<=$H$5)","v":true},{"$f":"AND(CE2>$H$4,CE2<=$H$5)","v":true},{"$f":"AND(CF2>$H$4,CF2<=$H$5)","v":true},{"$f":"AND(CG2>$H$4,CG2<=$H$5)","v":true},{"$f":"AND(CH2>$H$4,CH2<=$H$5)","v":true},{"$f":"AND(CI2>$H$4,CI2<=$H$5)","v":true},{"$f":"AND(CJ2>$H$4,CJ2<=$H$5)","v":true},{"$f":"AND(CK2>$H$4,CK2<=$H$5)","v":true},{"$f":"AND(CL2>$H$4,CL2<=$H$5)","v":true},{"$f":"AND(CM2>$H$4,CM2<=$H$5)","v":true},{"$f":"AND(CN2>$H$4,CN2<=$H$5)","v":true},{"$f":"AND(CO2>$H$4,CO2<=$H$5)","v":true},{"$f":"AND(CP2>$H$4,CP2<=$H$5)","v":true},{"$f":"AND(CQ2>$H$4,CQ2<=$H$5)","v":true},{"$f":"AND(CR2>$H$4,CR2<=$H$5)","v":true},{"$f":"AND(CS2>$H$4,CS2<=$H$5)","v":true},{"$f":"AND(CT2>$H$4,CT2<=$H$5)","v":true},{"$f":"AND(CU2>$H$4,CU2<=$H$5)","v":true},{"$f":"AND(CV2>$H$4,CV2<=$H$5)","v":true},{"$f":"AND(CW2>$H$4,CW2<=$H$5)","v":true},{"$f":"AND(CX2>$H$4,CX2<=$H$5)","v":true},{"$f":"AND(CY2>$H$4,CY2<=$H$5)","v":true},{"$f":"AND(CZ2>$H$4,CZ2<=$H$5)","v":true},{"$f":"AND(DA2>$H$4,DA2<=$H$5)","v":true},{"$f":"AND(DB2>$H$4,DB2<=$H$5)","v":true},{"$f":"AND(DC2>$H$4,DC2<=$H$5)","v":true},{"$f":"AND(DD2>$H$4,DD2<=$H$5)","v":true},{"$f":"AND(DE2>$H$4,DE2<=$H$5)","v":true},{"$f":"AND(DF2>$H$4,DF2<=$H$5)","v":true},{"$f":"AND(DG2>$H$4,DG2<=$H$5)","v":true},{"$f":"AND(DH2>$H$4,DH2<=$H$5)","v":true},{"$f":"AND(DI2>$H$4,DI2<=$H$5)","v":true},{"$f":"AND(DJ2>$H$4,DJ2<=$H$5)","v":true},{"$f":"AND(DK2>$H$4,DK2<=$H$5)","v":true},{"$f":"AND(DL2>$H$4,DL2<=$H$5)","v":true},{"$f":"AND(DM2>$H$4,DM2<=$H$5)","v":true},{"$f":"AND(DN2>$H$4,DN2<=$H$5)","v":true},{"$f":"AND(DO2>$H$4,DO2<=$H$5)","v":true},{"$f":"AND(DP2>$H$4,DP2<=$H$5)","v":true},{"$f":"AND(DQ2>$H$4,DQ2<=$H$5)","v":true},{"$f":"AND(DR2>$H$4,DR2<=$H$5)","v":true},{"$f":"AND(DS2>$H$4,DS2<=$H$5)","v":true},{"$f":"AND(DT2>$H$4,DT2<=$H$5)","v":true},{"$f":"AND(DU2>$H$4,DU2<=$H$5)","v":true},{"$f":"AND(DV2>$H$4,DV2<=$H$5)","v":true},{"$f":"AND(DW2>$H$4,DW2<=$H$5)","v":true},{"$f":"AND(DX2>$H$4,DX2<=$H$5)","v":true},{"$f":"AND(DY2>$H$4,DY2<=$H$5)","v":true},{"$f":"AND(DZ2>$H$4,DZ2<=$H$5)","v":true},{"$f":"AND(EA2>$H$4,EA2<=$H$5)","v":true},{"$f":"AND(EB2>$H$4,EB2<=$H$5)","v":true},{"$f":"AND(EC2>$H$4,EC2<=$H$5)","v":true},{"$f":"AND(ED2>$H$4,ED2<=$H$5)","v":true},{"$f":"AND(EE2>$H$4,EE2<=$H$5)","v":true},{"$f":"AND(EF2>$H$4,EF2<=$H$5)","v":true},{"$f":"AND(EG2>$H$4,EG2<=$H$5)","v":true},{"$f":"AND(EH2>$H$4,EH2<=$H$5)","v":true},{"$f":"AND(EI2>$H$4,EI2<=$H$5)","v":true},{"$f":"AND(EJ2>$H$4,EJ2<=$H$5)","v":true},{"$f":"AND(EK2>$H$4,EK2<=$H$5)","v":true},{"$f":"AND(EL2>$H$4,EL2<=$H$5)","v":true},{"$f":"AND(EM2>$H$4,EM2<=$H$5)","v":true},{"$f":"AND(EN2>$H$4,EN2<=$H$5)","v":true},{"$f":"AND(EO2>$H$4,EO2<=$H$5)","v":true},{"$f":"AND(EP2>$H$4,EP2<=$H$5)","v":true},{"$f":"AND(EQ2>$H$4,EQ2<=$H$5)","v":true},{"$f":"AND(ER2>$H$4,ER2<=$H$5)","v":true},{"$f":"AND(ES2>$H$4,ES2<=$H$5)","v":true},{"$f":"AND(ET2>$H$4,ET2<=$H$5)","v":true},{"$f":"AND(EU2>$H$4,EU2<=$H$5)","v":true},{"$f":"AND(EV2>$H$4,EV2<=$H$5)","v":true},{"$f":"AND(EW2>$H$4,EW2<=$H$5)","v":true},{"$f":"AND(EX2>$H$4,EX2<=$H$5)","v":true},{"$f":"AND(EY2>$H$4,EY2<=$H$5)","v":false},{"$f":"AND(EZ2>$H$4,EZ2<=$H$5)","v":false},{"$f":"AND(FA2>$H$4,FA2<=$H$5)","v":false},{"$f":"AND(FB2>$H$4,FB2<=$H$5)","v":false},{"$f":"AND(FC2>$H$4,FC2<=$H$5)","v":false},{"$f":"AND(FD2>$H$4,FD2<=$H$5)","v":false},{"$f":"AND(FE2>$H$4,FE2<=$H$5)","v":false},{"$f":"AND(FF2>$H$4,FF2<=$H$5)","v":false},{"$f":"AND(FG2>$H$4,FG2<=$H$5)","v":false},{"$f":"AND(FH2>$H$4,FH2<=$H$5)","v":false},{"$f":"AND(FI2>$H$4,FI2<=$H$5)","v":false},{"$f":"AND(FJ2>$H$4,FJ2<=$H$5)","v":false},{"$f":"AND(FK2>$H$4,FK2<=$H$5)","v":false},{"$f":"AND(FL2>$H$4,FL2<=$H$5)","v":false},{"$f":"AND(FM2>$H$4,FM2<=$H$5)","v":false},{"$f":"AND(FN2>$H$4,FN2<=$H$5)","v":false},{"$f":"AND(FO2>$H$4,FO2<=$H$5)","v":false},{"$f":"AND(FP2>$H$4,FP2<=$H$5)","v":false},{"$f":"AND(FQ2>$H$4,FQ2<=$H$5)","v":false},{"$f":"AND(FR2>$H$4,FR2<=$H$5)","v":false},{"$f":"AND(FS2>$H$4,FS2<=$H$5)","v":false},{"$f":"AND(FT2>$H$4,FT2<=$H$5)","v":false},{"$f":"AND(FU2>$H$4,FU2<=$H$5)","v":false},{"$f":"AND(FV2>$H$4,FV2<=$H$5)","v":false},{"$f":"AND(FW2>$H$4,FW2<=$H$5)","v":false}]
[null,null,"Exit Period",null,null,null,null,{"$f":"H5","v":143},null,null,null,{"$f":"L2=$H$6","v":false},{"$f":"M2=$H$6","v":false},{"$f":"N2=$H$6","v":false},{"$f":"O2=$H$6","v":false},{"$f":"P2=$H$6","v":false},{"$f":"Q2=$H$6","v":false},{"$f":"R2=$H$6","v":false},{"$f":"S2=$H$6","v":false},{"$f":"T2=$H$6","v":false},{"$f":"U2=$H$6","v":false},{"$f":"V2=$H$6","v":false},{"$f":"W2=$H$6","v":false},{"$f":"X2=$H$6","v":false},{"$f":"Y2=$H$6","v":false},{"$f":"Z2=$H$6","v":false},{"$f":"AA2=$H$6","v":false},{"$f":"AB2=$H$6","v":false},{"$f":"AC2=$H$6","v":false},{"$f":"AD2=$H$6","v":false},{"$f":"AE2=$H$6","v":false},{"$f":"AF2=$H$6","v":false},{"$f":"AG2=$H$6","v":false},{"$f":"AH2=$H$6","v":false},{"$f":"AI2=$H$6","v":false},{"$f":"AJ2=$H$6","v":false},{"$f":"AK2=$H$6","v":false},{"$f":"AL2=$H$6","v":false},{"$f":"AM2=$H$6","v":false},{"$f":"AN2=$H$6","v":false},{"$f":"AO2=$H$6","v":false},{"$f":"AP2=$H$6","v":false},{"$f":"AQ2=$H$6","v":false},{"$f":"AR2=$H$6","v":false},{"$f":"AS2=$H$6","v":false},{"$f":"AT2=$H$6","v":false},{"$f":"AU2=$H$6","v":false},{"$f":"AV2=$H$6","v":false},{"$f":"AW2=$H$6","v":false},{"$f":"AX2=$H$6","v":false},{"$f":"AY2=$H$6","v":false},{"$f":"AZ2=$H$6","v":false},{"$f":"BA2=$H$6","v":false},{"$f":"BB2=$H$6","v":false},{"$f":"BC2=$H$6","v":false},{"$f":"BD2=$H$6","v":false},{"$f":"BE2=$H$6","v":false},{"$f":"BF2=$H$6","v":false},{"$f":"BG2=$H$6","v":false},{"$f":"BH2=$H$6","v":false},{"$f":"BI2=$H$6","v":false},{"$f":"BJ2=$H$6","v":false},{"$f":"BK2=$H$6","v":false},{"$f":"BL2=$H$6","v":false},{"$f":"BM2=$H$6","v":false},{"$f":"BN2=$H$6","v":false},{"$f":"BO2=$H$6","v":false},{"$f":"BP2=$H$6","v":false},{"$f":"BQ2=$H$6","v":false},{"$f":"BR2=$H$6","v":false},{"$f":"BS2=$H$6","v":false},{"$f":"BT2=$H$6","v":false},{"$f":"BU2=$H$6","v":false},{"$f":"BV2=$H$6","v":false},{"$f":"BW2=$H$6","v":false},{"$f":"BX2=$H$6","v":false},{"$f":"BY2=$H$6","v":false},{"$f":"BZ2=$H$6","v":false},{"$f":"CA2=$H$6","v":false},{"$f":"CB2=$H$6","v":false},{"$f":"CC2=$H$6","v":false},{"$f":"CD2=$H$6","v":false},{"$f":"CE2=$H$6","v":false},{"$f":"CF2=$H$6","v":false},{"$f":"CG2=$H$6","v":false},{"$f":"CH2=$H$6","v":false},{"$f":"CI2=$H$6","v":false},{"$f":"CJ2=$H$6","v":false},{"$f":"CK2=$H$6","v":false},{"$f":"CL2=$H$6","v":false},{"$f":"CM2=$H$6","v":false},{"$f":"CN2=$H$6","v":false},{"$f":"CO2=$H$6","v":false},{"$f":"CP2=$H$6","v":false},{"$f":"CQ2=$H$6","v":false},{"$f":"CR2=$H$6","v":false},{"$f":"CS2=$H$6","v":false},{"$f":"CT2=$H$6","v":false},{"$f":"CU2=$H$6","v":false},{"$f":"CV2=$H$6","v":false},{"$f":"CW2=$H$6","v":false},{"$f":"CX2=$H$6","v":false},{"$f":"CY2=$H$6","v":false},{"$f":"CZ2=$H$6","v":false},{"$f":"DA2=$H$6","v":false},{"$f":"DB2=$H$6","v":false},{"$f":"DC2=$H$6","v":false},{"$f":"DD2=$H$6","v":false},{"$f":"DE2=$H$6","v":false},{"$f":"DF2=$H$6","v":false},{"$f":"DG2=$H$6","v":false},{"$f":"DH2=$H$6","v":false},{"$f":"DI2=$H$6","v":false},{"$f":"DJ2=$H$6","v":false},{"$f":"DK2=$H$6","v":false},{"$f":"DL2=$H$6","v":false},{"$f":"DM2=$H$6","v":false},{"$f":"DN2=$H$6","v":false},{"$f":"DO2=$H$6","v":false},{"$f":"DP2=$H$6","v":false},{"$f":"DQ2=$H$6","v":false},{"$f":"DR2=$H$6","v":false},{"$f":"DS2=$H$6","v":false},{"$f":"DT2=$H$6","v":false},{"$f":"DU2=$H$6","v":false},{"$f":"DV2=$H$6","v":false},{"$f":"DW2=$H$6","v":false},{"$f":"DX2=$H$6","v":false},{"$f":"DY2=$H$6","v":false},{"$f":"DZ2=$H$6","v":false},{"$f":"EA2=$H$6","v":false},{"$f":"EB2=$H$6","v":false},{"$f":"EC2=$H$6","v":false},{"$f":"ED2=$H$6","v":false},{"$f":"EE2=$H$6","v":false},{"$f":"EF2=$H$6","v":false},{"$f":"EG2=$H$6","v":false},{"$f":"EH2=$H$6","v":false},{"$f":"EI2=$H$6","v":false},{"$f":"EJ2=$H$6","v":false},{"$f":"EK2=$H$6","v":false},{"$f":"EL2=$H$6","v":false},{"$f":"EM2=$H$6","v":false},{"$f":"EN2=$H$6","v":false},{"$f":"EO2=$H$6","v":false},{"$f":"EP2=$H$6","v":false},{"$f":"EQ2=$H$6","v":false},{"$f":"ER2=$H$6","v":false},{"$f":"ES2=$H$6","v":false},{"$f":"ET2=$H$6","v":false},{"$f":"EU2=$H$6","v":false},{"$f":"EV2=$H$6","v":false},{"$f":"EW2=$H$6","v":false},{"$f":"EX2=$H$6","v":true},{"$f":"EY2=$H$6","v":false},{"$f":"EZ2=$H$6","v":false},{"$f":"FA2=$H$6","v":false},{"$f":"FB2=$H$6","v":false},{"$f":"FC2=$H$6","v":false},{"$f":"FD2=$H$6","v":false},{"$f":"FE2=$H$6","v":false},{"$f":"FF2=$H$6","v":false},{"$f":"FG2=$H$6","v":false},{"$f":"FH2=$H$6","v":false},{"$f":"FI2=$H$6","v":false},{"$f":"FJ2=$H$6","v":false},{"$f":"FK2=$H$6","v":false},{"$f":"FL2=$H$6","v":false},{"$f":"FM2=$H$6","v":false},{"$f":"FN2=$H$6","v":false},{"$f":"FO2=$H$6","v":false},{"$f":"FP2=$H$6","v":false},{"$f":"FQ2=$H$6","v":false},{"$f":"FR2=$H$6","v":false},{"$f":"FS2=$H$6","v":false},{"$f":"FT2=$H$6","v":false},{"$f":"FU2=$H$6","v":false},{"$f":"FV2=$H$6","v":false},{"$f":"FW2=$H$6","v":false}]
[null,null,"Age in Quarters",null,null,null,null,null,null,null,null,{"$f":"K7+L5","v":0},{"$f":"L7+M5","v":0},{"$f":"M7+N5","v":0},{"$f":"N7+O5","v":0},{"$f":"O7+P5","v":0},{"$f":"P7+Q5","v":0},{"$f":"Q7+R5","v":0},{"$f":"R7+S5","v":0},{"$f":"S7+T5","v":0},{"$f":"T7+U5","v":0},{"$f":"U7+V5","v":0},{"$f":"V7+W5","v":0},{"$f":"W7+X5","v":0},{"$f":"X7+Y5","v":0},{"$f":"Y7+Z5","v":0},{"$f":"Z7+AA5","v":0},{"$f":"AA7+AB5","v":0},{"$f":"AB7+AC5","v":0},{"$f":"AC7+AD5","v":0},{"$f":"AD7+AE5","v":0},{"$f":"AE7+AF5","v":0},{"$f":"AF7+AG5","v":0},{"$f":"AG7+AH5","v":0},{"$f":"AH7+AI5","v":0},{"$f":"AI7+AJ5","v":0},{"$f":"AJ7+AK5","v":0},{"$f":"AK7+AL5","v":0},{"$f":"AL7+AM5","v":0},{"$f":"AM7+AN5","v":0},{"$f":"AN7+AO5","v":0},{"$f":"AO7+AP5","v":0},{"$f":"AP7+AQ5","v":0},{"$f":"AQ7+AR5","v":0},{"$f":"AR7+AS5","v":0},{"$f":"AS7+AT5","v":0},{"$f":"AT7+AU5","v":0},{"$f":"AU7+AV5","v":0},{"$f":"AV7+AW5","v":0},{"$f":"AW7+AX5","v":0},{"$f":"AX7+AY5","v":0},{"$f":"AY7+AZ5","v":0},{"$f":"AZ7+BA5","v":0},{"$f":"BA7+BB5","v":0},{"$f":"BB7+BC5","v":1},{"$f":"BC7+BD5","v":2},{"$f":"BD7+BE5","v":3},{"$f":"BE7+BF5","v":4},{"$f":"BF7+BG5","v":5},{"$f":"BG7+BH5","v":6},{"$f":"BH7+BI5","v":7},{"$f":"BI7+BJ5","v":8},{"$f":"BJ7+BK5","v":9},{"$f":"BK7+BL5","v":10},{"$f":"BL7+BM5","v":11},{"$f":"BM7+BN5","v":12},{"$f":"BN7+BO5","v":13},{"$f":"BO7+BP5","v":14},{"$f":"BP7+BQ5","v":15},{"$f":"BQ7+BR5","v":16},{"$f":"BR7+BS5","v":17},{"$f":"BS7+BT5","v":18},{"$f":"BT7+BU5","v":19},{"$f":"BU7+BV5","v":20},{"$f":"BV7+BW5","v":21},{"$f":"BW7+BX5","v":22},{"$f":"BX7+BY5","v":23},{"$f":"BY7+BZ5","v":24},{"$f":"BZ7+CA5","v":25},{"$f":"CA7+CB5","v":26},{"$f":"CB7+CC5","v":27},{"$f":"CC7+CD5","v":28},{"$f":"CD7+CE5","v":29},{"$f":"CE7+CF5","v":30},{"$f":"CF7+CG5","v":31},{"$f":"CG7+CH5","v":32},{"$f":"CH7+CI5","v":33},{"$f":"CI7+CJ5","v":34},{"$f":"CJ7+CK5","v":35},{"$f":"CK7+CL5","v":36},{"$f":"CL7+CM5","v":37},{"$f":"CM7+CN5","v":38},{"$f":"CN7+CO5","v":39},{"$f":"CO7+CP5","v":40},{"$f":"CP7+CQ5","v":41},{"$f":"CQ7+CR5","v":42},{"$f":"CR7+CS5","v":43},{"$f":"CS7+CT5","v":44},{"$f":"CT7+CU5","v":45},{"$f":"CU7+CV5","v":46},{"$f":"CV7+CW5","v":47},{"$f":"CW7+CX5","v":48},{"$f":"CX7+CY5","v":49},{"$f":"CY7+CZ5","v":50},{"$f":"CZ7+DA5","v":51},{"$f":"DA7+DB5","v":52},{"$f":"DB7+DC5","v":53},{"$f":"DC7+DD5","v":54},{"$f":"DD7+DE5","v":55},{"$f":"DE7+DF5","v":56},{"$f":"DF7+DG5","v":57},{"$f":"DG7+DH5","v":58},{"$f":"DH7+DI5","v":59},{"$f":"DI7+DJ5","v":60},{"$f":"DJ7+DK5","v":61},{"$f":"DK7+DL5","v":62},{"$f":"DL7+DM5","v":63},{"$f":"DM7+DN5","v":64},{"$f":"DN7+DO5","v":65},{"$f":"DO7+DP5","v":66},{"$f":"DP7+DQ5","v":67},{"$f":"DQ7+DR5","v":68},{"$f":"DR7+DS5","v":69},{"$f":"DS7+DT5","v":70},{"$f":"DT7+DU5","v":71},{"$f":"DU7+DV5","v":72},{"$f":"DV7+DW5","v":73},{"$f":"DW7+DX5","v":74},{"$f":"DX7+DY5","v":75},{"$f":"DY7+DZ5","v":76},{"$f":"DZ7+EA5","v":77},{"$f":"EA7+EB5","v":78},{"$f":"EB7+EC5","v":79},{"$f":"EC7+ED5","v":80},{"$f":"ED7+EE5","v":81},{"$f":"EE7+EF5","v":82},{"$f":"EF7+EG5","v":83},{"$f":"EG7+EH5","v":84},{"$f":"EH7+EI5","v":85},{"$f":"EI7+EJ5","v":86},{"$f":"EJ7+EK5","v":87},{"$f":"EK7+EL5","v":88},{"$f":"EL7+EM5","v":89},{"$f":"EM7+EN5","v":90},{"$f":"EN7+EO5","v":91},{"$f":"EO7+EP5","v":92},{"$f":"EP7+EQ5","v":93},{"$f":"EQ7+ER5","v":94},{"$f":"ER7+ES5","v":95},{"$f":"ES7+ET5","v":96},{"$f":"ET7+EU5","v":97},{"$f":"EU7+EV5","v":98},{"$f":"EV7+EW5","v":99},{"$f":"EW7+EX5","v":100},{"$f":"EX7+EY5","v":100},{"$f":"EY7+EZ5","v":100},{"$f":"EZ7+FA5","v":100},{"$f":"FA7+FB5","v":100},{"$f":"FB7+FC5","v":100},{"$f":"FC7+FD5","v":100},{"$f":"FD7+FE5","v":100},{"$f":"FE7+FF5","v":100},{"$f":"FF7+FG5","v":100},{"$f":"FG7+FH5","v":100},{"$f":"FH7+FI5","v":100},{"$f":"FI7+FJ5","v":100},{"$f":"FJ7+FK5","v":100},{"$f":"FK7+FL5","v":100},{"$f":"FL7+FM5","v":100},{"$f":"FM7+FN5","v":100},{"$f":"FN7+FO5","v":100},{"$f":"FO7+FP5","v":100},{"$f":"FP7+FQ5","v":100},{"$f":"FQ7+FR5","v":100},{"$f":"FR7+FS5","v":100},{"$f":"FS7+FT5","v":100},{"$f":"FT7+FU5","v":100},{"$f":"FU7+FV5","v":100},{"$f":"FV7+FW5","v":100}]
[null,null,"Age in Years",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(L7/4,0)","v":0},{"$f":"ROUNDUP(M7/4,0)","v":0},{"$f":"ROUNDUP(N7/4,0)","v":0},{"$f":"ROUNDUP(O7/4,0)","v":0},{"$f":"ROUNDUP(P7/4,0)","v":0},{"$f":"ROUNDUP(Q7/4,0)","v":0},{"$f":"ROUNDUP(R7/4,0)","v":0},{"$f":"ROUNDUP(S7/4,0)","v":0},{"$f":"ROUNDUP(T7/4,0)","v":0},{"$f":"ROUNDUP(U7/4,0)","v":0},{"$f":"ROUNDUP(V7/4,0)","v":0},{"$f":"ROUNDUP(W7/4,0)","v":0},{"$f":"ROUNDUP(X7/4,0)","v":0},{"$f":"ROUNDUP(Y7/4,0)","v":0},{"$f":"ROUNDUP(Z7/4,0)","v":0},{"$f":"ROUNDUP(AA7/4,0)","v":0},{"$f":"ROUNDUP(AB7/4,0)","v":0},{"$f":"ROUNDUP(AC7/4,0)","v":0},{"$f":"ROUNDUP(AD7/4,0)","v":0},{"$f":"ROUNDUP(AE7/4,0)","v":0},{"$f":"ROUNDUP(AF7/4,0)","v":0},{"$f":"ROUNDUP(AG7/4,0)","v":0},{"$f":"ROUNDUP(AH7/4,0)","v":0},{"$f":"ROUNDUP(AI7/4,0)","v":0},{"$f":"ROUNDUP(AJ7/4,0)","v":0},{"$f":"ROUNDUP(AK7/4,0)","v":0},{"$f":"ROUNDUP(AL7/4,0)","v":0},{"$f":"ROUNDUP(AM7/4,0)","v":0},{"$f":"ROUNDUP(AN7/4,0)","v":0},{"$f":"ROUNDUP(AO7/4,0)","v":0},{"$f":"ROUNDUP(AP7/4,0)","v":0},{"$f":"ROUNDUP(AQ7/4,0)","v":0},{"$f":"ROUNDUP(AR7/4,0)","v":0},{"$f":"ROUNDUP(AS7/4,0)","v":0},{"$f":"ROUNDUP(AT7/4,0)","v":0},{"$f":"ROUNDUP(AU7/4,0)","v":0},{"$f":"ROUNDUP(AV7/4,0)","v":0},{"$f":"ROUNDUP(AW7/4,0)","v":0},{"$f":"ROUNDUP(AX7/4,0)","v":0},{"$f":"ROUNDUP(AY7/4,0)","v":0},{"$f":"ROUNDUP(AZ7/4,0)","v":0},{"$f":"ROUNDUP(BA7/4,0)","v":0},{"$f":"ROUNDUP(BB7/4,0)","v":0},{"$f":"ROUNDUP(BC7/4,0)","v":1},{"$f":"ROUNDUP(BD7/4,0)","v":1},{"$f":"ROUNDUP(BE7/4,0)","v":1},{"$f":"ROUNDUP(BF7/4,0)","v":1},{"$f":"ROUNDUP(BG7/4,0)","v":2},{"$f":"ROUNDUP(BH7/4,0)","v":2},{"$f":"ROUNDUP(BI7/4,0)","v":2},{"$f":"ROUNDUP(BJ7/4,0)","v":2},{"$f":"ROUNDUP(BK7/4,0)","v":3},{"$f":"ROUNDUP(BL7/4,0)","v":3},{"$f":"ROUNDUP(BM7/4,0)","v":3},{"$f":"ROUNDUP(BN7/4,0)","v":3},{"$f":"ROUNDUP(BO7/4,0)","v":4},{"$f":"ROUNDUP(BP7/4,0)","v":4},{"$f":"ROUNDUP(BQ7/4,0)","v":4},{"$f":"ROUNDUP(BR7/4,0)","v":4},{"$f":"ROUNDUP(BS7/4,0)","v":5},{"$f":"ROUNDUP(BT7/4,0)","v":5},{"$f":"ROUNDUP(BU7/4,0)","v":5},{"$f":"ROUNDUP(BV7/4,0)","v":5},{"$f":"ROUNDUP(BW7/4,0)","v":6},{"$f":"ROUNDUP(BX7/4,0)","v":6},{"$f":"ROUNDUP(BY7/4,0)","v":6},{"$f":"ROUNDUP(BZ7/4,0)","v":6},{"$f":"ROUNDUP(CA7/4,0)","v":7},{"$f":"ROUNDUP(CB7/4,0)","v":7},{"$f":"ROUNDUP(CC7/4,0)","v":7},{"$f":"ROUNDUP(CD7/4,0)","v":7},{"$f":"ROUNDUP(CE7/4,0)","v":8},{"$f":"ROUNDUP(CF7/4,0)","v":8},{"$f":"ROUNDUP(CG7/4,0)","v":8},{"$f":"ROUNDUP(CH7/4,0)","v":8},{"$f":"ROUNDUP(CI7/4,0)","v":9},{"$f":"ROUNDUP(CJ7/4,0)","v":9},{"$f":"ROUNDUP(CK7/4,0)","v":9},{"$f":"ROUNDUP(CL7/4,0)","v":9},{"$f":"ROUNDUP(CM7/4,0)","v":10},{"$f":"ROUNDUP(CN7/4,0)","v":10},{"$f":"ROUNDUP(CO7/4,0)","v":10},{"$f":"ROUNDUP(CP7/4,0)","v":10},{"$f":"ROUNDUP(CQ7/4,0)","v":11},{"$f":"ROUNDUP(CR7/4,0)","v":11},{"$f":"ROUNDUP(CS7/4,0)","v":11},{"$f":"ROUNDUP(CT7/4,0)","v":11},{"$f":"ROUNDUP(CU7/4,0)","v":12},{"$f":"ROUNDUP(CV7/4,0)","v":12},{"$f":"ROUNDUP(CW7/4,0)","v":12},{"$f":"ROUNDUP(CX7/4,0)","v":12},{"$f":"ROUNDUP(CY7/4,0)","v":13},{"$f":"ROUNDUP(CZ7/4,0)","v":13},{"$f":"ROUNDUP(DA7/4,0)","v":13},{"$f":"ROUNDUP(DB7/4,0)","v":13},{"$f":"ROUNDUP(DC7/4,0)","v":14},{"$f":"ROUNDUP(DD7/4,0)","v":14},{"$f":"ROUNDUP(DE7/4,0)","v":14},{"$f":"ROUNDUP(DF7/4,0)","v":14},{"$f":"ROUNDUP(DG7/4,0)","v":15},{"$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$5)","v":12},{"$f":"SUMPRODUCT(N3:N5*$I$3:$I$5)","v":12},{"$f":"SUMPRODUCT(O3:O5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(P3:P5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(Q3:Q5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(R3:R5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(S3:S5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(T3:T5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(U3:U5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(V3:V5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(W3:W5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(X3:X5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(Y3:Y5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(Z3:Z5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AA3:AA5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AB3:AB5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AC3:AC5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AD3:AD5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AE3:AE5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AF3:AF5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AG3:AG5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AH3:AH5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AI3:AI5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AJ3:AJ5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AK3:AK5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AL3:AL5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AM3:AM5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AN3:AN5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AO3:AO5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AP3:AP5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AQ3:AQ5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AR3:AR5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AS3:AS5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AT3:AT5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AU3:AU5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AV3:AV5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AW3:AW5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AX3:AX5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AY3:AY5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(AZ3:AZ5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(BA3:BA5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(BB3:BB5*$I$3:$I$5)","v":1},{"$f":"SUMPRODUCT(BC3:BC5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BD3:BD5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BE3:BE5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BF3:BF5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BG3:BG5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BH3:BH5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BI3:BI5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BJ3:BJ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BK3:BK5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BL3:BL5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BM3:BM5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BN3:BN5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BO3:BO5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BP3:BP5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BQ3:BQ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BR3:BR5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BS3:BS5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BT3:BT5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BU3:BU5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BV3:BV5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BW3:BW5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BX3:BX5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BY3:BY5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(BZ3:BZ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CA3:CA5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CB3:CB5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CC3:CC5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CD3:CD5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CE3:CE5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CF3:CF5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CG3:CG5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CH3:CH5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CI3:CI5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CJ3:CJ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CK3:CK5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CL3:CL5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CM3:CM5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CN3:CN5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CO3:CO5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CP3:CP5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CQ3:CQ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CR3:CR5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CS3:CS5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CT3:CT5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CU3:CU5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CV3:CV5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CW3:CW5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CX3:CX5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CY3:CY5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(CZ3:CZ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DA3:DA5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DB3:DB5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DC3:DC5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DD3:DD5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DE3:DE5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DF3:DF5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DG3:DG5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DH3:DH5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DI3:DI5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DJ3:DJ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DK3:DK5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DL3:DL5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DM3:DM5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DN3:DN5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DO3:DO5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DP3:DP5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DQ3:DQ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DR3:DR5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DS3:DS5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DT3:DT5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DU3:DU5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DV3:DV5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DW3:DW5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DX3:DX5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DY3:DY5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(DZ3:DZ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EA3:EA5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EB3:EB5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EC3:EC5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(ED3:ED5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EE3:EE5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EF3:EF5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EG3:EG5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EH3:EH5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EI3:EI5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EJ3:EJ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EK3:EK5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EL3:EL5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EM3:EM5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EN3:EN5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EO3:EO5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EP3:EP5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EQ3:EQ5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(ER3:ER5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(ES3:ES5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(ET3:ET5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EU3:EU5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EV3:EV5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EW3:EW5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EX3:EX5*$I$3:$I$5)","v":3},{"$f":"SUMPRODUCT(EY3:EY5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(EZ3:EZ5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FA3:FA5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FB3:FB5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FC3:FC5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FD3:FD5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FE3:FE5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FF3:FF5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FG3:FG5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FH3:FH5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FI3:FI5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FJ3:FJ5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FK3:FK5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FL3:FL5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FM3:FM5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FN3:FN5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FO3:FO5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FP3:FP5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FQ3:FQ5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FR3:FR5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FS3:FS5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FT3:FT5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FU3:FU5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FV3:FV5*$I$3:$I$5)","v":0},{"$f":"SUMPRODUCT(FW3:FW5*$I$3:$I$5)","v":0}]
[null,null,"End Date of Period",null,null,null,null,null,null,null,{"$f":"EOMONTH(Assumptions!G4,-1)","v":"2014-12-31"},{"$f":"EOMONTH(K10,L9)","v":"2015-12-31"},{"$f":"EOMONTH(L10,M9)","v":"2016-12-31"},{"$f":"EOMONTH(M10,N9)","v":"2017-12-31"},{"$f":"EOMONTH(N10,O9)","v":"2018-01-31"},{"$f":"EOMONTH(O10,P9)","v":"2018-02-28"},{"$f":"EOMONTH(P10,Q9)","v":"2018-03-31"},{"$f":"EOMONTH(Q10,R9)","v":"2018-04-30"},{"$f":"EOMONTH(R10,S9)","v":"2018-05-31"},{"$f":"EOMONTH(S10,T9)","v":"2018-06-30"},{"$f":"EOMONTH(T10,U9)","v":"2018-07-31"},{"$f":"EOMONTH(U10,V9)","v":"2018-08-31"},{"$f":"EOMONTH(V10,W9)","v":"2018-09-30"},{"$f":"EOMONTH(W10,X9)","v":"2018-10-31"},{"$f":"EOMONTH(X10,Y9)","v":"2018-11-30"},{"$f":"EOMONTH(Y10,Z9)","v":"2018-12-31"},{"$f":"EOMONTH(Z10,AA9)","v":"2019-01-31"},{"$f":"EOMONTH(AA10,AB9)","v":"2019-02-28"},{"$f":"EOMONTH(AB10,AC9)","v":"2019-03-31"},{"$f":"EOMONTH(AC10,AD9)","v":"2019-04-30"},{"$f":"EOMONTH(AD10,AE9)","v":"2019-05-31"},{"$f":"EOMONTH(AE10,AF9)","v":"2019-06-30"},{"$f":"EOMONTH(AF10,AG9)","v":"2019-07-31"},{"$f":"EOMONTH(AG10,AH9)","v":"2019-08-31"},{"$f":"EOMONTH(AH10,AI9)","v":"2019-09-30"},{"$f":"EOMONTH(AI10,AJ9)","v":"2019-10-31"},{"$f":"EOMONTH(AJ10,AK9)","v":"2019-11-30"},{"$f":"EOMONTH(AK10,AL9)","v":"2019-12-31"},{"$f":"EOMONTH(AL10,AM9)","v":"2020-01-31"},{"$f":"EOMONTH(AM10,AN9)","v":"2020-02-29"},{"$f":"EOMONTH(AN10,AO9)","v":"2020-03-31"},{"$f":"EOMONTH(AO10,AP9)","v":"2020-04-30"},{"$f":"EOMONTH(AP10,AQ9)","v":"2020-05-31"},{"$f":"EOMONTH(AQ10,AR9)","v":"2020-06-30"},{"$f":"EOMONTH(AR10,AS9)","v":"2020-07-31"},{"$f":"EOMONTH(AS10,AT9)","v":"2020-08-31"},{"$f":"EOMONTH(AT10,AU9)","v":"2020-09-30"},{"$f":"EOMONTH(AU10,AV9)","v":"2020-10-31"},{"$f":"EOMONTH(AV10,AW9)","v":"2020-11-30"},{"$f":"EOMONTH(AW10,AX9)","v":"2020-12-31"},{"$f":"EOMONTH(AX10,AY9)","v":"2021-01-31"},{"$f":"EOMONTH(AY10,AZ9)","v":"2021-02-28"},{"$f":"EOMONTH(AZ10,BA9)","v":"2021-03-31"},{"$f":"EOMONTH(BA10,BB9)","v":"2021-04-30"},{"$f":"EOMONTH(BB10,BC9)","v":"2021-07-31"},{"$f":"EOMONTH(BC10,BD9)","v":"2021-10-31"},{"$f":"EOMONTH(BD10,BE9)","v":"2022-01-31"},{"$f":"EOMONTH(BE10,BF9)","v":"2022-04-30"},{"$f":"EOMONTH(BF10,BG9)","v":"2022-07-31"},{"$f":"EOMONTH(BG10,BH9)","v":"2022-10-31"},{"$f":"EOMONTH(BH10,BI9)","v":"2023-01-31"},{"$f":"EOMONTH(BI10,BJ9)","v":"2023-04-30"},{"$f":"EOMONTH(BJ10,BK9)","v":"2023-07-31"},{"$f":"EOMONTH(BK10,BL9)","v":"2023-10-31"},{"$f":"EOMONTH(BL10,BM9)","v":"2024-01-31"},{"$f":"EOMONTH(BM10,BN9)","v":"2024-04-30"},{"$f":"EOMONTH(BN10,BO9)","v":"2024-07-31"},{"$f":"EOMONTH(BO10,BP9)","v":"2024-10-31"},{"$f":"EOMONTH(BP10,BQ9)","v":"2025-01-31"},{"$f":"EOMONTH(BQ10,BR9)","v":"2025-04-30"},{"$f":"EOMONTH(BR10,BS9)","v":"2025-07-31"},{"$f":"EOMONTH(BS10,BT9)","v":"2025-10-31"},{"$f":"EOMONTH(BT10,BU9)","v":"2026-01-31"},{"$f":"EOMONTH(BU10,BV9)","v":"2026-04-30"},{"$f":"EOMONTH(BV10,BW9)","v":"2026-07-31"},{"$f":"EOMONTH(BW10,BX9)","v":"2026-10-31"},{"$f":"EOMONTH(BX10,BY9)","v":"2027-01-31"},{"$f":"EOMONTH(BY10,BZ9)","v":"2027-04-30"},{"$f":"EOMONTH(BZ10,CA9)","v":"2027-07-31"},{"$f":"EOMONTH(CA10,CB9)","v":"2027-10-31"},{"$f":"EOMONTH(CB10,CC9)","v":"2028-01-31"},{"$f":"EOMONTH(CC10,CD9)","v":"2028-04-30"},{"$f":"EOMONTH(CD10,CE9)","v":"2028-07-31"},{"$f":"EOMONTH(CE10,CF9)","v":"2028-10-31"},{"$f":"EOMONTH(CF10,CG9)","v":"2029-01-31"},{"$f":"EOMONTH(CG10,CH9)","v":"2029-04-30"},{"$f":"EOMONTH(CH10,CI9)","v":"2029-07-31"},{"$f":"EOMONTH(CI10,CJ9)","v":"2029-10-31"},{"$f":"EOMONTH(CJ10,CK9)","v":"2030-01-31"},{"$f":"EOMONTH(CK10,CL9)","v":"2030-04-30"},{"$f":"EOMONTH(CL10,CM9)","v":"2030-07-31"},{"$f":"EOMONTH(CM10,CN9)","v":"2030-10-31"},{"$f":"EOMONTH(CN10,CO9)","v":"2031-01-31"},{"$f":"EOMONTH(CO10,CP9)","v":"2031-04-30"},{"$f":"EOMONTH(CP10,CQ9)","v":"2031-07-31"},{"$f":"EOMONTH(CQ10,CR9)","v":"2031-10-31"},{"$f":"EOMONTH(CR10,CS9)","v":"2032-01-31"},{"$f":"EOMONTH(CS10,CT9)","v":"2032-04-30"},{"$f":"EOMONTH(CT10,CU9)","v":"2032-07-31"},{"$f":"EOMONTH(CU10,CV9)","v":"2032-10-31"},{"$f":"EOMONTH(CV10,CW9)","v":"2033-01-31"},{"$f":"EOMONTH(CW10,CX9)","v":"2033-04-30"},{"$f":"EOMONTH(CX10,CY9)","v":"2033-07-31"},{"$f":"EOMONTH(CY10,CZ9)","v":"2033-10-31"},{"$f":"EOMONTH(CZ10,DA9)","v":"2034-01-31"},{"$f":"EOMONTH(DA10,DB9)","v":"2034-04-30"},{"$f":"EOMONTH(DB10,DC9)","v":"2034-07-31"},{"$f":"EOMONTH(DC10,DD9)","v":"2034-10-31"},{"$f":"EOMONTH(DD10,DE9)","v":"2035-01-31"},{"$f":"EOMONTH(DE10,DF9)","v":"2035-04-30"},{"$f":"EOMONTH(DF10,DG9)","v":"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"},{"$f":"M10+1","v":"2017-01-01"},{"$f":"N10+1","v":"2018-01-01"},{"$f":"O10+1","v":"2018-02-01"},{"$f":"P10+1","v":"2018-03-01"},{"$f":"Q10+1","v":"2018-04-01"},{"$f":"R10+1","v":"2018-05-01"},{"$f":"S10+1","v":"2018-06-01"},{"$f":"T10+1","v":"2018-07-01"},{"$f":"U10+1","v":"2018-08-01"},{"$f":"V10+1","v":"2018-09-01"},{"$f":"W10+1","v":"2018-10-01"},{"$f":"X10+1","v":"2018-11-01"},{"$f":"Y10+1","v":"2018-12-01"},{"$f":"Z10+1","v":"2019-01-01"},{"$f":"AA10+1","v":"2019-02-01"},{"$f":"AB10+1","v":"2019-03-01"},{"$f":"AC10+1","v":"2019-04-01"},{"$f":"AD10+1","v":"2019-05-01"},{"$f":"AE10+1","v":"2019-06-01"},{"$f":"AF10+1","v":"2019-07-01"},{"$f":"AG10+1","v":"2019-08-01"},{"$f":"AH10+1","v":"2019-09-01"},{"$f":"AI10+1","v":"2019-10-01"},{"$f":"AJ10+1","v":"2019-11-01"},{"$f":"AK10+1","v":"2019-12-01"},{"$f":"AL10+1","v":"2020-01-01"},{"$f":"AM10+1","v":"2020-02-01"},{"$f":"AN10+1","v":"2020-03-01"},{"$f":"AO10+1","v":"2020-04-01"},{"$f":"AP10+1","v":"2020-05-01"},{"$f":"AQ10+1","v":"2020-06-01"},{"$f":"AR10+1","v":"2020-07-01"},{"$f":"AS10+1","v":"2020-08-01"},{"$f":"AT10+1","v":"2020-09-01"},{"$f":"AU10+1","v":"2020-10-01"},{"$f":"AV10+1","v":"2020-11-01"},{"$f":"AW10+1","v":"2020-12-01"},{"$f":"AX10+1","v":"2021-01-01"},{"$f":"AY10+1","v":"2021-02-01"},{"$f":"AZ10+1","v":"2021-03-01"},{"$f":"BA10+1","v":"2021-04-01"},{"$f":"BB10+1","v":"2021-05-01"},{"$f":"BC10+1","v":"2021-08-01"},{"$f":"BD10+1","v":"2021-11-01"},{"$f":"BE10+1","v":"2022-02-01"},{"$f":"BF10+1","v":"2022-05-01"},{"$f":"BG10+1","v":"2022-08-01"},{"$f":"BH10+1","v":"2022-11-01"},{"$f":"BI10+1","v":"2023-02-01"},{"$f":"BJ10+1","v":"2023-05-01"},{"$f":"BK10+1","v":"2023-08-01"},{"$f":"BL10+1","v":"2023-11-01"},{"$f":"BM10+1","v":"2024-02-01"},{"$f":"BN10+1","v":"2024-05-01"},{"$f":"BO10+1","v":"2024-08-01"},{"$f":"BP10+1","v":"2024-11-01"},{"$f":"BQ10+1","v":"2025-02-01"},{"$f":"BR10+1","v":"2025-05-01"},{"$f":"BS10+1","v":"2025-08-01"},{"$f":"BT10+1","v":"2025-11-01"},{"$f":"BU10+1","v":"2026-02-01"},{"$f":"BV10+1","v":"2026-05-01"},{"$f":"BW10+1","v":"2026-08-01"},{"$f":"BX10+1","v":"2026-11-01"},{"$f":"BY10+1","v":"2027-02-01"},{"$f":"BZ10+1","v":"2027-05-01"},{"$f":"CA10+1","v":"2027-08-01"},{"$f":"CB10+1","v":"2027-11-01"},{"$f":"CC10+1","v":"2028-02-01"},{"$f":"CD10+1","v":"2028-05-01"},{"$f":"CE10+1","v":"2028-08-01"},{"$f":"CF10+1","v":"2028-11-01"},{"$f":"CG10+1","v":"2029-02-01"},{"$f":"CH10+1","v":"2029-05-01"},{"$f":"CI10+1","v":"2029-08-01"},{"$f":"CJ10+1","v":"2029-11-01"},{"$f":"CK10+1","v":"2030-02-01"},{"$f":"CL10+1","v":"2030-05-01"},{"$f":"CM10+1","v":"2030-08-01"},{"$f":"CN10+1","v":"2030-11-01"},{"$f":"CO10+1","v":"2031-02-01"},{"$f":"CP10+1","v":"2031-05-01"},{"$f":"CQ10+1","v":"2031-08-01"},{"$f":"CR10+1","v":"2031-11-01"},{"$f":"CS10+1","v":"2032-02-01"},{"$f":"CT10+1","v":"2032-05-01"},{"$f":"CU10+1","v":"2032-08-01"},{"$f":"CV10+1","v":"2032-11-01"},{"$f":"CW10+1","v":"2033-02-01"},{"$f":"CX10+1","v":"2033-05-01"},{"$f":"CY10+1","v":"2033-08-01"},{"$f":"CZ10+1","v":"2033-11-01"},{"$f":"DA10+1","v":"2034-02-01"},{"$f":"DB10+1","v":"2034-05-01"},{"$f":"DC10+1","v":"2034-08-01"},{"$f":"DD10+1","v":"2034-11-01"},{"$f":"DE10+1","v":"2035-02-01"},{"$f":"DF10+1","v":"2035-05-01"},{"$f":"DG10+1","v":"2035-08-01"},{"$f":"DH10+1","v":"2035-11-01"},{"$f":"DI10+1","v":"2036-02-01"},{"$f":"DJ10+1","v":"2036-05-01"},{"$f":"DK10+1","v":"2036-08-01"},{"$f":"DL10+1","v":"2036-11-01"},{"$f":"DM10+1","v":"2037-02-01"},{"$f":"DN10+1","v":"2037-05-01"},{"$f":"DO10+1","v":"2037-08-01"},{"$f":"DP10+1","v":"2037-11-01"},{"$f":"DQ10+1","v":"2038-02-01"},{"$f":"DR10+1","v":"2038-05-01"},{"$f":"DS10+1","v":"2038-08-01"},{"$f":"DT10+1","v":"2038-11-01"},{"$f":"DU10+1","v":"2039-02-01"},{"$f":"DV10+1","v":"2039-05-01"},{"$f":"DW10+1","v":"2039-08-01"},{"$f":"DX10+1","v":"2039-11-01"},{"$f":"DY10+1","v":"2040-02-01"},{"$f":"DZ10+1","v":"2040-05-01"},{"$f":"EA10+1","v":"2040-08-01"},{"$f":"EB10+1","v":"2040-11-01"},{"$f":"EC10+1","v":"2041-02-01"},{"$f":"ED10+1","v":"2041-05-01"},{"$f":"EE10+1","v":"2041-08-01"},{"$f":"EF10+1","v":"2041-11-01"},{"$f":"EG10+1","v":"2042-02-01"},{"$f":"EH10+1","v":"2042-05-01"},{"$f":"EI10+1","v":"2042-08-01"},{"$f":"EJ10+1","v":"2042-11-01"},{"$f":"EK10+1","v":"2043-02-01"},{"$f":"EL10+1","v":"2043-05-01"},{"$f":"EM10+1","v":"2043-08-01"},{"$f":"EN10+1","v":"2043-11-01"},{"$f":"EO10+1","v":"2044-02-01"},{"$f":"EP10+1","v":"2044-05-01"},{"$f":"EQ10+1","v":"2044-08-01"},{"$f":"ER10+1","v":"2044-11-01"},{"$f":"ES10+1","v":"2045-02-01"},{"$f":"ET10+1","v":"2045-05-01"},{"$f":"EU10+1","v":"2045-08-01"},{"$f":"EV10+1","v":"2045-11-01"},{"$f":"EW10+1","v":"2046-02-01"},{"$f":"EX10+1","v":"2046-05-01"},{"$f":"EY10+1","v":"2046-05-01"},{"$f":"EZ10+1","v":"2046-05-01"},{"$f":"FA10+1","v":"2046-05-01"},{"$f":"FB10+1","v":"2046-05-01"},{"$f":"FC10+1","v":"2046-05-01"},{"$f":"FD10+1","v":"2046-05-01"},{"$f":"FE10+1","v":"2046-05-01"},{"$f":"FF10+1","v":"2046-05-01"},{"$f":"FG10+1","v":"2046-05-01"},{"$f":"FH10+1","v":"2046-05-01"},{"$f":"FI10+1","v":"2046-05-01"},{"$f":"FJ10+1","v":"2046-05-01"},{"$f":"FK10+1","v":"2046-05-01"},{"$f":"FL10+1","v":"2046-05-01"},{"$f":"FM10+1","v":"2046-05-01"},{"$f":"FN10+1","v":"2046-05-01"},{"$f":"FO10+1","v":"2046-05-01"},{"$f":"FP10+1","v":"2046-05-01"},{"$f":"FQ10+1","v":"2046-05-01"},{"$f":"FR10+1","v":"2046-05-01"},{"$f":"FS10+1","v":"2046-05-01"},{"$f":"FT10+1","v":"2046-05-01"},{"$f":"FU10+1","v":"2046-05-01"},{"$f":"FV10+1","v":"2046-05-01"}]
[null,null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(L11)","v":2015},{"$f":"YEAR(M11)","v":2016},{"$f":"YEAR(N11)","v":2017},{"$f":"YEAR(O11)","v":2018},{"$f":"YEAR(P11)","v":2018},{"$f":"YEAR(Q11)","v":2018},{"$f":"YEAR(R11)","v":2018},{"$f":"YEAR(S11)","v":2018},{"$f":"YEAR(T11)","v":2018},{"$f":"YEAR(U11)","v":2018},{"$f":"YEAR(V11)","v":2018},{"$f":"YEAR(W11)","v":2018},{"$f":"YEAR(X11)","v":2018},{"$f":"YEAR(Y11)","v":2018},{"$f":"YEAR(Z11)","v":2018},{"$f":"YEAR(AA11)","v":2019},{"$f":"YEAR(AB11)","v":2019},{"$f":"YEAR(AC11)","v":2019},{"$f":"YEAR(AD11)","v":2019},{"$f":"YEAR(AE11)","v":2019},{"$f":"YEAR(AF11)","v":2019},{"$f":"YEAR(AG11)","v":2019},{"$f":"YEAR(AH11)","v":2019},{"$f":"YEAR(AI11)","v":2019},{"$f":"YEAR(AJ11)","v":2019},{"$f":"YEAR(AK11)","v":2019},{"$f":"YEAR(AL11)","v":2019},{"$f":"YEAR(AM11)","v":2020},{"$f":"YEAR(AN11)","v":2020},{"$f":"YEAR(AO11)","v":2020},{"$f":"YEAR(AP11)","v":2020},{"$f":"YEAR(AQ11)","v":2020},{"$f":"YEAR(AR11)","v":2020},{"$f":"YEAR(AS11)","v":2020},{"$f":"YEAR(AT11)","v":2020},{"$f":"YEAR(AU11)","v":2020},{"$f":"YEAR(AV11)","v":2020},{"$f":"YEAR(AW11)","v":2020},{"$f":"YEAR(AX11)","v":2020},{"$f":"YEAR(AY11)","v":2021},{"$f":"YEAR(AZ11)","v":2021},{"$f":"YEAR(BA11)","v":2021},{"$f":"YEAR(BB11)","v":2021},{"$f":"YEAR(BC11)","v":2021},{"$f":"YEAR(BD11)","v":2021},{"$f":"YEAR(BE11)","v":2021},{"$f":"YEAR(BF11)","v":2022},{"$f":"YEAR(BG11)","v":2022},{"$f":"YEAR(BH11)","v":2022},{"$f":"YEAR(BI11)","v":2022},{"$f":"YEAR(BJ11)","v":2023},{"$f":"YEAR(BK11)","v":2023},{"$f":"YEAR(BL11)","v":2023},{"$f":"YEAR(BM11)","v":2023},{"$f":"YEAR(BN11)","v":2024},{"$f":"YEAR(BO11)","v":2024},{"$f":"YEAR(BP11)","v":2024},{"$f":"YEAR(BQ11)","v":2024},{"$f":"YEAR(BR11)","v":2025},{"$f":"YEAR(BS11)","v":2025},{"$f":"YEAR(BT11)","v":2025},{"$f":"YEAR(BU11)","v":2025},{"$f":"YEAR(BV11)","v":2026},{"$f":"YEAR(BW11)","v":2026},{"$f":"YEAR(BX11)","v":2026},{"$f":"YEAR(BY11)","v":2026},{"$f":"YEAR(BZ11)","v":2027},{"$f":"YEAR(CA11)","v":2027},{"$f":"YEAR(CB11)","v":2027},{"$f":"YEAR(CC11)","v":2027},{"$f":"YEAR(CD11)","v":2028},{"$f":"YEAR(CE11)","v":2028},{"$f":"YEAR(CF11)","v":2028},{"$f":"YEAR(CG11)","v":2028},{"$f":"YEAR(CH11)","v":2029},{"$f":"YEAR(CI11)","v":2029},{"$f":"YEAR(CJ11)","v":2029},{"$f":"YEAR(CK11)","v":2029},{"$f":"YEAR(CL11)","v":2030},{"$f":"YEAR(CM11)","v":2030},{"$f":"YEAR(CN11)","v":2030},{"$f":"YEAR(CO11)","v":2030},{"$f":"YEAR(CP11)","v":2031},{"$f":"YEAR(CQ11)","v":2031},{"$f":"YEAR(CR11)","v":2031},{"$f":"YEAR(CS11)","v":2031},{"$f":"YEAR(CT11)","v":2032},{"$f":"YEAR(CU11)","v":2032},{"$f":"YEAR(CV11)","v":2032},{"$f":"YEAR(CW11)","v":2032},{"$f":"YEAR(CX11)","v":2033},{"$f":"YEAR(CY11)","v":2033},{"$f":"YEAR(CZ11)","v":2033},{"$f":"YEAR(DA11)","v":2033},{"$f":"YEAR(DB11)","v":2034},{"$f":"YEAR(DC11)","v":2034},{"$f":"YEAR(DD11)","v":2034},{"$f":"YEAR(DE11)","v":2034},{"$f":"YEAR(DF11)","v":2035},{"$f":"YEAR(DG11)","v":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},{"$f":"IF(N9,12/N9,1)","v":1},{"$f":"IF(O9,12/O9,1)","v":12},{"$f":"IF(P9,12/P9,1)","v":12},{"$f":"IF(Q9,12/Q9,1)","v":12},{"$f":"IF(R9,12/R9,1)","v":12},{"$f":"IF(S9,12/S9,1)","v":12},{"$f":"IF(T9,12/T9,1)","v":12},{"$f":"IF(U9,12/U9,1)","v":12},{"$f":"IF(V9,12/V9,1)","v":12},{"$f":"IF(W9,12/W9,1)","v":12},{"$f":"IF(X9,12/X9,1)","v":12},{"$f":"IF(Y9,12/Y9,1)","v":12},{"$f":"IF(Z9,12/Z9,1)","v":12},{"$f":"IF(AA9,12/AA9,1)","v":12},{"$f":"IF(AB9,12/AB9,1)","v":12},{"$f":"IF(AC9,12/AC9,1)","v":12},{"$f":"IF(AD9,12/AD9,1)","v":12},{"$f":"IF(AE9,12/AE9,1)","v":12},{"$f":"IF(AF9,12/AF9,1)","v":12},{"$f":"IF(AG9,12/AG9,1)","v":12},{"$f":"IF(AH9,12/AH9,1)","v":12},{"$f":"IF(AI9,12/AI9,1)","v":12},{"$f":"IF(AJ9,12/AJ9,1)","v":12},{"$f":"IF(AK9,12/AK9,1)","v":12},{"$f":"IF(AL9,12/AL9,1)","v":12},{"$f":"IF(AM9,12/AM9,1)","v":12},{"$f":"IF(AN9,12/AN9,1)","v":12},{"$f":"IF(AO9,12/AO9,1)","v":12},{"$f":"IF(AP9,12/AP9,1)","v":12},{"$f":"IF(AQ9,12/AQ9,1)","v":12},{"$f":"IF(AR9,12/AR9,1)","v":12},{"$f":"IF(AS9,12/AS9,1)","v":12},{"$f":"IF(AT9,12/AT9,1)","v":12},{"$f":"IF(AU9,12/AU9,1)","v":12},{"$f":"IF(AV9,12/AV9,1)","v":12},{"$f":"IF(AW9,12/AW9,1)","v":12},{"$f":"IF(AX9,12/AX9,1)","v":12},{"$f":"IF(AY9,12/AY9,1)","v":12},{"$f":"IF(AZ9,12/AZ9,1)","v":12},{"$f":"IF(BA9,12/BA9,1)","v":12},{"$f":"IF(BB9,12/BB9,1)","v":12},{"$f":"IF(BC9,12/BC9,1)","v":4},{"$f":"IF(BD9,12/BD9,1)","v":4},{"$f":"IF(BE9,12/BE9,1)","v":4},{"$f":"IF(BF9,12/BF9,1)","v":4},{"$f":"IF(BG9,12/BG9,1)","v":4},{"$f":"IF(BH9,12/BH9,1)","v":4},{"$f":"IF(BI9,12/BI9,1)","v":4},{"$f":"IF(BJ9,12/BJ9,1)","v":4},{"$f":"IF(BK9,12/BK9,1)","v":4},{"$f":"IF(BL9,12/BL9,1)","v":4},{"$f":"IF(BM9,12/BM9,1)","v":4},{"$f":"IF(BN9,12/BN9,1)","v":4},{"$f":"IF(BO9,12/BO9,1)","v":4},{"$f":"IF(BP9,12/BP9,1)","v":4},{"$f":"IF(BQ9,12/BQ9,1)","v":4},{"$f":"IF(BR9,12/BR9,1)","v":4},{"$f":"IF(BS9,12/BS9,1)","v":4},{"$f":"IF(BT9,12/BT9,1)","v":4},{"$f":"IF(BU9,12/BU9,1)","v":4},{"$f":"IF(BV9,12/BV9,1)","v":4},{"$f":"IF(BW9,12/BW9,1)","v":4},{"$f":"IF(BX9,12/BX9,1)","v":4},{"$f":"IF(BY9,12/BY9,1)","v":4},{"$f":"IF(BZ9,12/BZ9,1)","v":4},{"$f":"IF(CA9,12/CA9,1)","v":4},{"$f":"IF(CB9,12/CB9,1)","v":4},{"$f":"IF(CC9,12/CC9,1)","v":4},{"$f":"IF(CD9,12/CD9,1)","v":4},{"$f":"IF(CE9,12/CE9,1)","v":4},{"$f":"IF(CF9,12/CF9,1)","v":4},{"$f":"IF(CG9,12/CG9,1)","v":4},{"$f":"IF(CH9,12/CH9,1)","v":4},{"$f":"IF(CI9,12/CI9,1)","v":4},{"$f":"IF(CJ9,12/CJ9,1)","v":4},{"$f":"IF(CK9,12/CK9,1)","v":4},{"$f":"IF(CL9,12/CL9,1)","v":4},{"$f":"IF(CM9,12/CM9,1)","v":4},{"$f":"IF(CN9,12/CN9,1)","v":4},{"$f":"IF(CO9,12/CO9,1)","v":4},{"$f":"IF(CP9,12/CP9,1)","v":4},{"$f":"IF(CQ9,12/CQ9,1)","v":4},{"$f":"IF(CR9,12/CR9,1)","v":4},{"$f":"IF(CS9,12/CS9,1)","v":4},{"$f":"IF(CT9,12/CT9,1)","v":4},{"$f":"IF(CU9,12/CU9,1)","v":4},{"$f":"IF(CV9,12/CV9,1)","v":4},{"$f":"IF(CW9,12/CW9,1)","v":4},{"$f":"IF(CX9,12/CX9,1)","v":4},{"$f":"IF(CY9,12/CY9,1)","v":4},{"$f":"IF(CZ9,12/CZ9,1)","v":4},{"$f":"IF(DA9,12/DA9,1)","v":4},{"$f":"IF(DB9,12/DB9,1)","v":4},{"$f":"IF(DC9,12/DC9,1)","v":4},{"$f":"IF(DD9,12/DD9,1)","v":4},{"$f":"IF(DE9,12/DE9,1)","v":4},{"$f":"IF(DF9,12/DF9,1)","v":4},{"$f":"IF(DG9,12/DG9,1)","v":4},{"$f":"IF(DH9,12/DH9,1)","v":4},{"$f":"IF(DI9,12/DI9,1)","v":4},{"$f":"IF(DJ9,12/DJ9,1)","v":4},{"$f":"IF(DK9,12/DK9,1)","v":4},{"$f":"IF(DL9,12/DL9,1)","v":4},{"$f":"IF(DM9,12/DM9,1)","v":4},{"$f":"IF(DN9,12/DN9,1)","v":4},{"$f":"IF(DO9,12/DO9,1)","v":4},{"$f":"IF(DP9,12/DP9,1)","v":4},{"$f":"IF(DQ9,12/DQ9,1)","v":4},{"$f":"IF(DR9,12/DR9,1)","v":4},{"$f":"IF(DS9,12/DS9,1)","v":4},{"$f":"IF(DT9,12/DT9,1)","v":4},{"$f":"IF(DU9,12/DU9,1)","v":4},{"$f":"IF(DV9,12/DV9,1)","v":4},{"$f":"IF(DW9,12/DW9,1)","v":4},{"$f":"IF(DX9,12/DX9,1)","v":4},{"$f":"IF(DY9,12/DY9,1)","v":4},{"$f":"IF(DZ9,12/DZ9,1)","v":4},{"$f":"IF(EA9,12/EA9,1)","v":4},{"$f":"IF(EB9,12/EB9,1)","v":4},{"$f":"IF(EC9,12/EC9,1)","v":4},{"$f":"IF(ED9,12/ED9,1)","v":4},{"$f":"IF(EE9,12/EE9,1)","v":4},{"$f":"IF(EF9,12/EF9,1)","v":4},{"$f":"IF(EG9,12/EG9,1)","v":4},{"$f":"IF(EH9,12/EH9,1)","v":4},{"$f":"IF(EI9,12/EI9,1)","v":4},{"$f":"IF(EJ9,12/EJ9,1)","v":4},{"$f":"IF(EK9,12/EK9,1)","v":4},{"$f":"IF(EL9,12/EL9,1)","v":4},{"$f":"IF(EM9,12/EM9,1)","v":4},{"$f":"IF(EN9,12/EN9,1)","v":4},{"$f":"IF(EO9,12/EO9,1)","v":4},{"$f":"IF(EP9,12/EP9,1)","v":4},{"$f":"IF(EQ9,12/EQ9,1)","v":4},{"$f":"IF(ER9,12/ER9,1)","v":4},{"$f":"IF(ES9,12/ES9,1)","v":4},{"$f":"IF(ET9,12/ET9,1)","v":4},{"$f":"IF(EU9,12/EU9,1)","v":4},{"$f":"IF(EV9,12/EV9,1)","v":4},{"$f":"IF(EW9,12/EW9,1)","v":4},{"$f":"IF(EX9,12/EX9,1)","v":4},{"$f":"IF(EY9,12/EY9,1)","v":1},{"$f":"IF(EZ9,12/EZ9,1)","v":1},{"$f":"IF(FA9,12/FA9,1)","v":1},{"$f":"IF(FB9,12/FB9,1)","v":1},{"$f":"IF(FC9,12/FC9,1)","v":1},{"$f":"IF(FD9,12/FD9,1)","v":1},{"$f":"IF(FE9,12/FE9,1)","v":1},{"$f":"IF(FF9,12/FF9,1)","v":1},{"$f":"IF(FG9,12/FG9,1)","v":1},{"$f":"IF(FH9,12/FH9,1)","v":1},{"$f":"IF(FI9,12/FI9,1)","v":1},{"$f":"IF(FJ9,12/FJ9,1)","v":1},{"$f":"IF(FK9,12/FK9,1)","v":1},{"$f":"IF(FL9,12/FL9,1)","v":1},{"$f":"IF(FM9,12/FM9,1)","v":1},{"$f":"IF(FN9,12/FN9,1)","v":1},{"$f":"IF(FO9,12/FO9,1)","v":1},{"$f":"IF(FP9,12/FP9,1)","v":1},{"$f":"IF(FQ9,12/FQ9,1)","v":1},{"$f":"IF(FR9,12/FR9,1)","v":1},{"$f":"IF(FS9,12/FS9,1)","v":1},{"$f":"IF(FT9,12/FT9,1)","v":1},{"$f":"IF(FU9,12/FU9,1)","v":1},{"$f":"IF(FV9,12/FV9,1)","v":1},{"$f":"IF(FW9,12/FW9,1)","v":1}]
[null,null,"Fraction of Year",null,null,null,null,null,null,null,null,{"$f":"DAYS360(L11,L10+1)/360","v":1},{"$f":"DAYS360(M11,M10+1)/360","v":1},{"$f":"DAYS360(N11,N10+1)/360","v":1},{"$f":"DAYS360(O11,O10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(P11,P10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(Q11,Q10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(R11,R10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(S11,S10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(T11,T10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(U11,U10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(V11,V10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(W11,W10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(X11,X10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(Y11,Y10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(Z11,Z10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AA11,AA10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AB11,AB10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AC11,AC10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AD11,AD10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AE11,AE10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AF11,AF10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AG11,AG10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AH11,AH10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AI11,AI10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AJ11,AJ10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AK11,AK10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AL11,AL10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AM11,AM10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AN11,AN10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AO11,AO10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AP11,AP10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AQ11,AQ10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AR11,AR10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AS11,AS10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AT11,AT10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AU11,AU10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AV11,AV10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AW11,AW10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AX11,AX10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AY11,AY10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(AZ11,AZ10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(BA11,BA10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(BB11,BB10+1)/360","v":8.3333333333333329E-2},{"$f":"DAYS360(BC11,BC10+1)/360","v":0.25},{"$f":"DAYS360(BD11,BD10+1)/360","v":0.25},{"$f":"DAYS360(BE11,BE10+1)/360","v":0.25},{"$f":"DAYS360(BF11,BF10+1)/360","v":0.25},{"$f":"DAYS360(BG11,BG10+1)/360","v":0.25},{"$f":"DAYS360(BH11,BH10+1)/360","v":0.25},{"$f":"DAYS360(BI11,BI10+1)/360","v":0.25},{"$f":"DAYS360(BJ11,BJ10+1)/360","v":0.25},{"$f":"DAYS360(BK11,BK10+1)/360","v":0.25},{"$f":"DAYS360(BL11,BL10+1)/360","v":0.25},{"$f":"DAYS360(BM11,BM10+1)/360","v":0.25},{"$f":"DAYS360(BN11,BN10+1)/360","v":0.25},{"$f":"DAYS360(BO11,BO10+1)/360","v":0.25},{"$f":"DAYS360(BP11,BP10+1)/360","v":0.25},{"$f":"DAYS360(BQ11,BQ10+1)/360","v":0.25},{"$f":"DAYS360(BR11,BR10+1)/360","v":0.25},{"$f":"DAYS360(BS11,BS10+1)/360","v":0.25},{"$f":"DAYS360(BT11,BT10+1)/360","v":0.25},{"$f":"DAYS360(BU11,BU10+1)/360","v":0.25},{"$f":"DAYS360(BV11,BV10+1)/360","v":0.25},{"$f":"DAYS360(BW11,BW10+1)/360","v":0.25},{"$f":"DAYS360(BX11,BX10+1)/360","v":0.25},{"$f":"DAYS360(BY11,BY10+1)/360","v":0.25},{"$f":"DAYS360(BZ11,BZ10+1)/360","v":0.25},{"$f":"DAYS360(CA11,CA10+1)/360","v":0.25},{"$f":"DAYS360(CB11,CB10+1)/360","v":0.25},{"$f":"DAYS360(CC11,CC10+1)/360","v":0.25},{"$f":"DAYS360(CD11,CD10+1)/360","v":0.25},{"$f":"DAYS360(CE11,CE10+1)/360","v":0.25},{"$f":"DAYS360(CF11,CF10+1)/360","v":0.25},{"$f":"DAYS360(CG11,CG10+1)/360","v":0.25},{"$f":"DAYS360(CH11,CH10+1)/360","v":0.25},{"$f":"DAYS360(CI11,CI10+1)/360","v":0.25},{"$f":"DAYS360(CJ11,CJ10+1)/360","v":0.25},{"$f":"DAYS360(CK11,CK10+1)/360","v":0.25},{"$f":"DAYS360(CL11,CL10+1)/360","v":0.25},{"$f":"DAYS360(CM11,CM10+1)/360","v":0.25},{"$f":"DAYS360(CN11,CN10+1)/360","v":0.25},{"$f":"DAYS360(CO11,CO10+1)/360","v":0.25},{"$f":"DAYS360(CP11,CP10+1)/360","v":0.25},{"$f":"DAYS360(CQ11,CQ10+1)/360","v":0.25},{"$f":"DAYS360(CR11,CR10+1)/360","v":0.25},{"$f":"DAYS360(CS11,CS10+1)/360","v":0.25},{"$f":"DAYS360(CT11,CT10+1)/360","v":0.25},{"$f":"DAYS360(CU11,CU10+1)/360","v":0.25},{"$f":"DAYS360(CV11,CV10+1)/360","v":0.25},{"$f":"DAYS360(CW11,CW10+1)/360","v":0.25},{"$f":"DAYS360(CX11,CX10+1)/360","v":0.25},{"$f":"DAYS360(CY11,CY10+1)/360","v":0.25},{"$f":"DAYS360(CZ11,CZ10+1)/360","v":0.25},{"$f":"DAYS360(DA11,DA10+1)/360","v":0.25},{"$f":"DAYS360(DB11,DB10+1)/360","v":0.25},{"$f":"DAYS360(DC11,DC10+1)/360","v":0.25},{"$f":"DAYS360(DD11,DD10+1)/360","v":0.25},{"$f":"DAYS360(DE11,DE10+1)/360","v":0.25},{"$f":"DAYS360(DF11,DF10+1)/360","v":0.25},{"$f":"DAYS360(DG11,DG10+1)/360","v":0.25},{"$f":"DAYS360(DH11,DH10+1)/360","v":0.25},{"$f":"DAYS360(DI11,DI10+1)/360","v":0.25},{"$f":"DAYS360(DJ11,DJ10+1)/360","v":0.25},{"$f":"DAYS360(DK11,DK10+1)/360","v":0.25},{"$f":"DAYS360(DL11,DL10+1)/360","v":0.25},{"$f":"DAYS360(DM11,DM10+1)/360","v":0.25},{"$f":"DAYS360(DN11,DN10+1)/360","v":0.25},{"$f":"DAYS360(DO11,DO10+1)/360","v":0.25},{"$f":"DAYS360(DP11,DP10+1)/360","v":0.25},{"$f":"DAYS360(DQ11,DQ10+1)/360","v":0.25},{"$f":"DAYS360(DR11,DR10+1)/360","v":0.25},{"$f":"DAYS360(DS11,DS10+1)/360","v":0.25},{"$f":"DAYS360(DT11,DT10+1)/360","v":0.25},{"$f":"DAYS360(DU11,DU10+1)/360","v":0.25},{"$f":"DAYS360(DV11,DV10+1)/360","v":0.25},{"$f":"DAYS360(DW11,DW10+1)/360","v":0.25},{"$f":"DAYS360(DX11,DX10+1)/360","v":0.25},{"$f":"DAYS360(DY11,DY10+1)/360","v":0.25},{"$f":"DAYS360(DZ11,DZ10+1)/360","v":0.25},{"$f":"DAYS360(EA11,EA10+1)/360","v":0.25},{"$f":"DAYS360(EB11,EB10+1)/360","v":0.25},{"$f":"DAYS360(EC11,EC10+1)/360","v":0.25},{"$f":"DAYS360(ED11,ED10+1)/360","v":0.25},{"$f":"DAYS360(EE11,EE10+1)/360","v":0.25},{"$f":"DAYS360(EF11,EF10+1)/360","v":0.25},{"$f":"DAYS360(EG11,EG10+1)/360","v":0.25},{"$f":"DAYS360(EH11,EH10+1)/360","v":0.25},{"$f":"DAYS360(EI11,EI10+1)/360","v":0.25},{"$f":"DAYS360(EJ11,EJ10+1)/360","v":0.25},{"$f":"DAYS360(EK11,EK10+1)/360","v":0.25},{"$f":"DAYS360(EL11,EL10+1)/360","v":0.25},{"$f":"DAYS360(EM11,EM10+1)/360","v":0.25},{"$f":"DAYS360(EN11,EN10+1)/360","v":0.25},{"$f":"DAYS360(EO11,EO10+1)/360","v":0.25},{"$f":"DAYS360(EP11,EP10+1)/360","v":0.25},{"$f":"DAYS360(EQ11,EQ10+1)/360","v":0.25},{"$f":"DAYS360(ER11,ER10+1)/360","v":0.25},{"$f":"DAYS360(ES11,ES10+1)/360","v":0.25},{"$f":"DAYS360(ET11,ET10+1)/360","v":0.25},{"$f":"DAYS360(EU11,EU10+1)/360","v":0.25},{"$f":"DAYS360(EV11,EV10+1)/360","v":0.25},{"$f":"DAYS360(EW11,EW10+1)/360","v":0.25},{"$f":"DAYS360(EX11,EX10+1)/360","v":0.25},{"$f":"DAYS360(EY11,EY10+1)/360","v":0},{"$f":"DAYS360(EZ11,EZ10+1)/360","v":0},{"$f":"DAYS360(FA11,FA10+1)/360","v":0},{"$f":"DAYS360(FB11,FB10+1)/360","v":0},{"$f":"DAYS360(FC11,FC10+1)/360","v":0},{"$f":"DAYS360(FD11,FD10+1)/360","v":0},{"$f":"DAYS360(FE11,FE10+1)/360","v":0},{"$f":"DAYS360(FF11,FF10+1)/360","v":0},{"$f":"DAYS360(FG11,FG10+1)/360","v":0},{"$f":"DAYS360(FH11,FH10+1)/360","v":0},{"$f":"DAYS360(FI11,FI10+1)/360","v":0},{"$f":"DAYS360(FJ11,FJ10+1)/360","v":0},{"$f":"DAYS360(FK11,FK10+1)/360","v":0},{"$f":"DAYS360(FL11,FL10+1)/360","v":0},{"$f":"DAYS360(FM11,FM10+1)/360","v":0},{"$f":"DAYS360(FN11,FN10+1)/360","v":0},{"$f":"DAYS360(FO11,FO10+1)/360","v":0},{"$f":"DAYS360(FP11,FP10+1)/360","v":0},{"$f":"DAYS360(FQ11,FQ10+1)/360","v":0},{"$f":"DAYS360(FR11,FR10+1)/360","v":0},{"$f":"DAYS360(FS11,FS10+1)/360","v":0},{"$f":"DAYS360(FT11,FT10+1)/360","v":0},{"$f":"DAYS360(FU11,FU10+1)/360","v":0},{"$f":"DAYS360(FV11,FV10+1)/360","v":0},{"$f":"DAYS360(FW11,FW10+1)/360","v":0}]
[null,null,"Contruciton Month",null,null,null,null,null,null,null,null,{"$f":"K15+L4","v":0},{"$f":"L15+M4","v":0},{"$f":"M15+N4","v":0},{"$f":"N15+O4","v":1},{"$f":"O15+P4","v":2},{"$f":"P15+Q4","v":3},{"$f":"Q15+R4","v":4},{"$f":"R15+S4","v":5},{"$f":"S15+T4","v":6},{"$f":"T15+U4","v":7},{"$f":"U15+V4","v":8},{"$f":"V15+W4","v":9},{"$f":"W15+X4","v":10},{"$f":"X15+Y4","v":11},{"$f":"Y15+Z4","v":12},{"$f":"Z15+AA4","v":13},{"$f":"AA15+AB4","v":14},{"$f":"AB15+AC4","v":15},{"$f":"AC15+AD4","v":16},{"$f":"AD15+AE4","v":17},{"$f":"AE15+AF4","v":18},{"$f":"AF15+AG4","v":19},{"$f":"AG15+AH4","v":20},{"$f":"AH15+AI4","v":21},{"$f":"AI15+AJ4","v":22},{"$f":"AJ15+AK4","v":23},{"$f":"AK15+AL4","v":24},{"$f":"AL15+AM4","v":25},{"$f":"AM15+AN4","v":26},{"$f":"AN15+AO4","v":27},{"$f":"AO15+AP4","v":28},{"$f":"AP15+AQ4","v":29},{"$f":"AQ15+AR4","v":30},{"$f":"AR15+AS4","v":31},{"$f":"AS15+AT4","v":32},{"$f":"AT15+AU4","v":33},{"$f":"AU15+AV4","v":34},{"$f":"AV15+AW4","v":35},{"$f":"AW15+AX4","v":36},{"$f":"AX15+AY4","v":37},{"$f":"AY15+AZ4","v":38},{"$f":"AZ15+BA4","v":39},{"$f":"BA15+BB4","v":40},{"$f":"BB15+BC4","v":40},{"$f":"BC15+BD4","v":40},{"$f":"BD15+BE4","v":40},{"$f":"BE15+BF4","v":40},{"$f":"BF15+BG4","v":40},{"$f":"BG15+BH4","v":40},{"$f":"BH15+BI4","v":40},{"$f":"BI15+BJ4","v":40},{"$f":"BJ15+BK4","v":40},{"$f":"BK15+BL4","v":40},{"$f":"BL15+BM4","v":40},{"$f":"BM15+BN4","v":40},{"$f":"BN15+BO4","v":40},{"$f":"BO15+BP4","v":40},{"$f":"BP15+BQ4","v":40},{"$f":"BQ15+BR4","v":40},{"$f":"BR15+BS4","v":40},{"$f":"BS15+BT4","v":40},{"$f":"BT15+BU4","v":40},{"$f":"BU15+BV4","v":40},{"$f":"BV15+BW4","v":40},{"$f":"BW15+BX4","v":40},{"$f":"BX15+BY4","v":40},{"$f":"BY15+BZ4","v":40},{"$f":"BZ15+CA4","v":40},{"$f":"CA15+CB4","v":40},{"$f":"CB15+CC4","v":40},{"$f":"CC15+CD4","v":40},{"$f":"CD15+CE4","v":40},{"$f":"CE15+CF4","v":40},{"$f":"CF15+CG4","v":40},{"$f":"CG15+CH4","v":40},{"$f":"CH15+CI4","v":40},{"$f":"CI15+CJ4","v":40},{"$f":"CJ15+CK4","v":40},{"$f":"CK15+CL4","v":40},{"$f":"CL15+CM4","v":40},{"$f":"CM15+CN4","v":40},{"$f":"CN15+CO4","v":40},{"$f":"CO15+CP4","v":40},{"$f":"CP15+CQ4","v":40},{"$f":"CQ15+CR4","v":40},{"$f":"CR15+CS4","v":40},{"$f":"CS15+CT4","v":40},{"$f":"CT15+CU4","v":40},{"$f":"CU15+CV4","v":40},{"$f":"CV15+CW4","v":40},{"$f":"CW15+CX4","v":40},{"$f":"CX15+CY4","v":40},{"$f":"CY15+CZ4","v":40},{"$f":"CZ15+DA4","v":40},{"$f":"DA15+DB4","v":40},{"$f":"DB15+DC4","v":40},{"$f":"DC15+DD4","v":40},{"$f":"DD15+DE4","v":40},{"$f":"DE15+DF4","v":40},{"$f":"DF15+DG4","v":40},{"$f":"DG15+DH4","v":40},{"$f":"DH15+DI4","v":40},{"$f":"DI15+DJ4","v":40},{"$f":"DJ15+DK4","v":40},{"$f":"DK15+DL4","v":40},{"$f":"DL15+DM4","v":40},{"$f":"DM15+DN4","v":40},{"$f":"DN15+DO4","v":40},{"$f":"DO15+DP4","v":40},{"$f":"DP15+DQ4","v":40},{"$f":"DQ15+DR4","v":40},{"$f":"DR15+DS4","v":40},{"$f":"DS15+DT4","v":40},{"$f":"DT15+DU4","v":40},{"$f":"DU15+DV4","v":40},{"$f":"DV15+DW4","v":40},{"$f":"DW15+DX4","v":40},{"$f":"DX15+DY4","v":40},{"$f":"DY15+DZ4","v":40},{"$f":"DZ15+EA4","v":40},{"$f":"EA15+EB4","v":40},{"$f":"EB15+EC4","v":40},{"$f":"EC15+ED4","v":40},{"$f":"ED15+EE4","v":40},{"$f":"EE15+EF4","v":40},{"$f":"EF15+EG4","v":40},{"$f":"EG15+EH4","v":40},{"$f":"EH15+EI4","v":40},{"$f":"EI15+EJ4","v":40},{"$f":"EJ15+EK4","v":40},{"$f":"EK15+EL4","v":40},{"$f":"EL15+EM4","v":40},{"$f":"EM15+EN4","v":40},{"$f":"EN15+EO4","v":40},{"$f":"EO15+EP4","v":40},{"$f":"EP15+EQ4","v":40},{"$f":"EQ15+ER4","v":40},{"$f":"ER15+ES4","v":40},{"$f":"ES15+ET4","v":40},{"$f":"ET15+EU4","v":40},{"$f":"EU15+EV4","v":40},{"$f":"EV15+EW4","v":40},{"$f":"EW15+EX4","v":40},{"$f":"EX15+EY4","v":40},{"$f":"EY15+EZ4","v":40},{"$f":"EZ15+FA4","v":40},{"$f":"FA15+FB4","v":40},{"$f":"FB15+FC4","v":40},{"$f":"FC15+FD4","v":40},{"$f":"FD15+FE4","v":40},{"$f":"FE15+FF4","v":40},{"$f":"FF15+FG4","v":40},{"$f":"FG15+FH4","v":40},{"$f":"FH15+FI4","v":40},{"$f":"FI15+FJ4","v":40},{"$f":"FJ15+FK4","v":40},{"$f":"FK15+FL4","v":40},{"$f":"FL15+FM4","v":40},{"$f":"FM15+FN4","v":40},{"$f":"FN15+FO4","v":40},{"$f":"FO15+FP4","v":40},{"$f":"FP15+FQ4","v":40},{"$f":"FQ15+FR4","v":40},{"$f":"FR15+FS4","v":40},{"$f":"FS15+FT4","v":40},{"$f":"FT15+FU4","v":40},{"$f":"FU15+FV4","v":40},{"$f":"FV15+FW4","v":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},{"$f":"ROUNDUP(N15/12,0)*N4","v":0},{"$f":"ROUNDUP(O15/12,0)*O4","v":1},{"$f":"ROUNDUP(P15/12,0)*P4","v":1},{"$f":"ROUNDUP(Q15/12,0)*Q4","v":1},{"$f":"ROUNDUP(R15/12,0)*R4","v":1},{"$f":"ROUNDUP(S15/12,0)*S4","v":1},{"$f":"ROUNDUP(T15/12,0)*T4","v":1},{"$f":"ROUNDUP(U15/12,0)*U4","v":1},{"$f":"ROUNDUP(V15/12,0)*V4","v":1},{"$f":"ROUNDUP(W15/12,0)*W4","v":1},{"$f":"ROUNDUP(X15/12,0)*X4","v":1},{"$f":"ROUNDUP(Y15/12,0)*Y4","v":1},{"$f":"ROUNDUP(Z15/12,0)*Z4","v":1},{"$f":"ROUNDUP(AA15/12,0)*AA4","v":2},{"$f":"ROUNDUP(AB15/12,0)*AB4","v":2},{"$f":"ROUNDUP(AC15/12,0)*AC4","v":2},{"$f":"ROUNDUP(AD15/12,0)*AD4","v":2},{"$f":"ROUNDUP(AE15/12,0)*AE4","v":2},{"$f":"ROUNDUP(AF15/12,0)*AF4","v":2},{"$f":"ROUNDUP(AG15/12,0)*AG4","v":2},{"$f":"ROUNDUP(AH15/12,0)*AH4","v":2},{"$f":"ROUNDUP(AI15/12,0)*AI4","v":2},{"$f":"ROUNDUP(AJ15/12,0)*AJ4","v":2},{"$f":"ROUNDUP(AK15/12,0)*AK4","v":2},{"$f":"ROUNDUP(AL15/12,0)*AL4","v":2},{"$f":"ROUNDUP(AM15/12,0)*AM4","v":3},{"$f":"ROUNDUP(AN15/12,0)*AN4","v":3},{"$f":"ROUNDUP(AO15/12,0)*AO4","v":3},{"$f":"ROUNDUP(AP15/12,0)*AP4","v":3},{"$f":"ROUNDUP(AQ15/12,0)*AQ4","v":3},{"$f":"ROUNDUP(AR15/12,0)*AR4","v":3},{"$f":"ROUNDUP(AS15/12,0)*AS4","v":3},{"$f":"ROUNDUP(AT15/12,0)*AT4","v":3},{"$f":"ROUNDUP(AU15/12,0)*AU4","v":3},{"$f":"ROUNDUP(AV15/12,0)*AV4","v":3},{"$f":"ROUNDUP(AW15/12,0)*AW4","v":3},{"$f":"ROUNDUP(AX15/12,0)*AX4","v":3},{"$f":"ROUNDUP(AY15/12,0)*AY4","v":4},{"$f":"ROUNDUP(AZ15/12,0)*AZ4","v":4},{"$f":"ROUNDUP(BA15/12,0)*BA4","v":4},{"$f":"ROUNDUP(BB15/12,0)*BB4","v":4},{"$f":"ROUNDUP(BC15/12,0)*BC4","v":0},{"$f":"ROUNDUP(BD15/12,0)*BD4","v":0},{"$f":"ROUNDUP(BE15/12,0)*BE4","v":0},{"$f":"ROUNDUP(BF15/12,0)*BF4","v":0},{"$f":"ROUNDUP(BG15/12,0)*BG4","v":0},{"$f":"ROUNDUP(BH15/12,0)*BH4","v":0},{"$f":"ROUNDUP(BI15/12,0)*BI4","v":0},{"$f":"ROUNDUP(BJ15/12,0)*BJ4","v":0},{"$f":"ROUNDUP(BK15/12,0)*BK4","v":0},{"$f":"ROUNDUP(BL15/12,0)*BL4","v":0},{"$f":"ROUNDUP(BM15/12,0)*BM4","v":0},{"$f":"ROUNDUP(BN15/12,0)*BN4","v":0},{"$f":"ROUNDUP(BO15/12,0)*BO4","v":0},{"$f":"ROUNDUP(BP15/12,0)*BP4","v":0},{"$f":"ROUNDUP(BQ15/12,0)*BQ4","v":0},{"$f":"ROUNDUP(BR15/12,0)*BR4","v":0},{"$f":"ROUNDUP(BS15/12,0)*BS4","v":0},{"$f":"ROUNDUP(BT15/12,0)*BT4","v":0},{"$f":"ROUNDUP(BU15/12,0)*BU4","v":0},{"$f":"ROUNDUP(BV15/12,0)*BV4","v":0},{"$f":"ROUNDUP(BW15/12,0)*BW4","v":0},{"$f":"ROUNDUP(BX15/12,0)*BX4","v":0},{"$f":"ROUNDUP(BY15/12,0)*BY4","v":0},{"$f":"ROUNDUP(BZ15/12,0)*BZ4","v":0},{"$f":"ROUNDUP(CA15/12,0)*CA4","v":0},{"$f":"ROUNDUP(CB15/12,0)*CB4","v":0},{"$f":"ROUNDUP(CC15/12,0)*CC4","v":0},{"$f":"ROUNDUP(CD15/12,0)*CD4","v":0},{"$f":"ROUNDUP(CE15/12,0)*CE4","v":0},{"$f":"ROUNDUP(CF15/12,0)*CF4","v":0},{"$f":"ROUNDUP(CG15/12,0)*CG4","v":0},{"$f":"ROUNDUP(CH15/12,0)*CH4","v":0},{"$f":"ROUNDUP(CI15/12,0)*CI4","v":0},{"$f":"ROUNDUP(CJ15/12,0)*CJ4","v":0},{"$f":"ROUNDUP(CK15/12,0)*CK4","v":0},{"$f":"ROUNDUP(CL15/12,0)*CL4","v":0},{"$f":"ROUNDUP(CM15/12,0)*CM4","v":0},{"$f":"ROUNDUP(CN15/12,0)*CN4","v":0},{"$f":"ROUNDUP(CO15/12,0)*CO4","v":0},{"$f":"ROUNDUP(CP15/12,0)*CP4","v":0},{"$f":"ROUNDUP(CQ15/12,0)*CQ4","v":0},{"$f":"ROUNDUP(CR15/12,0)*CR4","v":0},{"$f":"ROUNDUP(CS15/12,0)*CS4","v":0},{"$f":"ROUNDUP(CT15/12,0)*CT4","v":0},{"$f":"ROUNDUP(CU15/12,0)*CU4","v":0},{"$f":"ROUNDUP(CV15/12,0)*CV4","v":0},{"$f":"ROUNDUP(CW15/12,0)*CW4","v":0},{"$f":"ROUNDUP(CX15/12,0)*CX4","v":0},{"$f":"ROUNDUP(CY15/12,0)*CY4","v":0},{"$f":"ROUNDUP(CZ15/12,0)*CZ4","v":0},{"$f":"ROUNDUP(DA15/12,0)*DA4","v":0},{"$f":"ROUNDUP(DB15/12,0)*DB4","v":0},{"$f":"ROUNDUP(DC15/12,0)*DC4","v":0},{"$f":"ROUNDUP(DD15/12,0)*DD4","v":0},{"$f":"ROUNDUP(DE15/12,0)*DE4","v":0},{"$f":"ROUNDUP(DF15/12,0)*DF4","v":0},{"$f":"ROUNDUP(DG15/12,0)*DG4","v":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}]
[]
["Construction and Development Cost"]
[null,null,"Development Cost",null,null,null,null,{"$f":"Assumptions!G13","v":710000},{"$f":"Assumptions!G5","v":3},null,null,{"$f":"$H$19*L3/$I$19","v":236666.66666666666},{"$f":"$H$19*M3/$I$19","v":236666.66666666666},{"$f":"$H$19*N3/$I$19","v":236666.66666666666},{"$f":"$H$19*O3/$I$19","v":0},{"$f":"$H$19*P3/$I$19","v":0},{"$f":"$H$19*Q3/$I$19","v":0},{"$f":"$H$19*R3/$I$19","v":0},{"$f":"$H$19*S3/$I$19","v":0},{"$f":"$H$19*T3/$I$19","v":0},{"$f":"$H$19*U3/$I$19","v":0},{"$f":"$H$19*V3/$I$19","v":0},{"$f":"$H$19*W3/$I$19","v":0},{"$f":"$H$19*X3/$I$19","v":0},{"$f":"$H$19*Y3/$I$19","v":0},{"$f":"$H$19*Z3/$I$19","v":0},{"$f":"$H$19*AA3/$I$19","v":0},{"$f":"$H$19*AB3/$I$19","v":0},{"$f":"$H$19*AC3/$I$19","v":0},{"$f":"$H$19*AD3/$I$19","v":0},{"$f":"$H$19*AE3/$I$19","v":0},{"$f":"$H$19*AF3/$I$19","v":0},{"$f":"$H$19*AG3/$I$19","v":0},{"$f":"$H$19*AH3/$I$19","v":0},{"$f":"$H$19*AI3/$I$19","v":0},{"$f":"$H$19*AJ3/$I$19","v":0},{"$f":"$H$19*AK3/$I$19","v":0},{"$f":"$H$19*AL3/$I$19","v":0},{"$f":"$H$19*AM3/$I$19","v":0},{"$f":"$H$19*AN3/$I$19","v":0},{"$f":"$H$19*AO3/$I$19","v":0},{"$f":"$H$19*AP3/$I$19","v":0},{"$f":"$H$19*AQ3/$I$19","v":0},{"$f":"$H$19*AR3/$I$19","v":0},{"$f":"$H$19*AS3/$I$19","v":0},{"$f":"$H$19*AT3/$I$19","v":0},{"$f":"$H$19*AU3/$I$19","v":0},{"$f":"$H$19*AV3/$I$19","v":0},{"$f":"$H$19*AW3/$I$19","v":0},{"$f":"$H$19*AX3/$I$19","v":0},{"$f":"$H$19*AY3/$I$19","v":0},{"$f":"$H$19*AZ3/$I$19","v":0},{"$f":"$H$19*BA3/$I$19","v":0},{"$f":"$H$19*BB3/$I$19","v":0},{"$f":"$H$19*BC3/$I$19","v":0},{"$f":"$H$19*BD3/$I$19","v":0},{"$f":"$H$19*BE3/$I$19","v":0},{"$f":"$H$19*BF3/$I$19","v":0},{"$f":"$H$19*BG3/$I$19","v":0},{"$f":"$H$19*BH3/$I$19","v":0},{"$f":"$H$19*BI3/$I$19","v":0},{"$f":"$H$19*BJ3/$I$19","v":0},{"$f":"$H$19*BK3/$I$19","v":0},{"$f":"$H$19*BL3/$I$19","v":0},{"$f":"$H$19*BM3/$I$19","v":0},{"$f":"$H$19*BN3/$I$19","v":0},{"$f":"$H$19*BO3/$I$19","v":0},{"$f":"$H$19*BP3/$I$19","v":0},{"$f":"$H$19*BQ3/$I$19","v":0},{"$f":"$H$19*BR3/$I$19","v":0},{"$f":"$H$19*BS3/$I$19","v":0},{"$f":"$H$19*BT3/$I$19","v":0},{"$f":"$H$19*BU3/$I$19","v":0},{"$f":"$H$19*BV3/$I$19","v":0},{"$f":"$H$19*BW3/$I$19","v":0},{"$f":"$H$19*BX3/$I$19","v":0},{"$f":"$H$19*BY3/$I$19","v":0},{"$f":"$H$19*BZ3/$I$19","v":0},{"$f":"$H$19*CA3/$I$19","v":0},{"$f":"$H$19*CB3/$I$19","v":0},{"$f":"$H$19*CC3/$I$19","v":0},{"$f":"$H$19*CD3/$I$19","v":0},{"$f":"$H$19*CE3/$I$19","v":0},{"$f":"$H$19*CF3/$I$19","v":0},{"$f":"$H$19*CG3/$I$19","v":0},{"$f":"$H$19*CH3/$I$19","v":0},{"$f":"$H$19*CI3/$I$19","v":0},{"$f":"$H$19*CJ3/$I$19","v":0},{"$f":"$H$19*CK3/$I$19","v":0},{"$f":"$H$19*CL3/$I$19","v":0},{"$f":"$H$19*CM3/$I$19","v":0},{"$f":"$H$19*CN3/$I$19","v":0},{"$f":"$H$19*CO3/$I$19","v":0},{"$f":"$H$19*CP3/$I$19","v":0},{"$f":"$H$19*CQ3/$I$19","v":0},{"$f":"$H$19*CR3/$I$19","v":0},{"$f":"$H$19*CS3/$I$19","v":0},{"$f":"$H$19*CT3/$I$19","v":0},{"$f":"$H$19*CU3/$I$19","v":0},{"$f":"$H$19*CV3/$I$19","v":0},{"$f":"$H$19*CW3/$I$19","v":0},{"$f":"$H$19*CX3/$I$19","v":0},{"$f":"$H$19*CY3/$I$19","v":0},{"$f":"$H$19*CZ3/$I$19","v":0},{"$f":"$H$19*DA3/$I$19","v":0},{"$f":"$H$19*DB3/$I$19","v":0},{"$f":"$H$19*DC3/$I$19","v":0},{"$f":"$H$19*DD3/$I$19","v":0},{"$f":"$H$19*DE3/$I$19","v":0},{"$f":"$H$19*DF3/$I$19","v":0},{"$f":"$H$19*DG3/$I$19","v":0},{"$f":"$H$19*DH3/$I$19","v":0},{"$f":"$H$19*DI3/$I$19","v":0},{"$f":"$H$19*DJ3/$I$19","v":0},{"$f":"$H$19*DK3/$I$19","v":0},{"$f":"$H$19*DL3/$I$19","v":0},{"$f":"$H$19*DM3/$I$19","v":0},{"$f":"$H$19*DN3/$I$19","v":0},{"$f":"$H$19*DO3/$I$19","v":0},{"$f":"$H$19*DP3/$I$19","v":0},{"$f":"$H$19*DQ3/$I$19","v":0},{"$f":"$H$19*DR3/$I$19","v":0},{"$f":"$H$19*DS3/$I$19","v":0},{"$f":"$H$19*DT3/$I$19","v":0},{"$f":"$H$19*DU3/$I$19","v":0},{"$f":"$H$19*DV3/$I$19","v":0},{"$f":"$H$19*DW3/$I$19","v":0},{"$f":"$H$19*DX3/$I$19","v":0},{"$f":"$H$19*DY3/$I$19","v":0},{"$f":"$H$19*DZ3/$I$19","v":0},{"$f":"$H$19*EA3/$I$19","v":0},{"$f":"$H$19*EB3/$I$19","v":0},{"$f":"$H$19*EC3/$I$19","v":0},{"$f":"$H$19*ED3/$I$19","v":0},{"$f":"$H$19*EE3/$I$19","v":0},{"$f":"$H$19*EF3/$I$19","v":0},{"$f":"$H$19*EG3/$I$19","v":0},{"$f":"$H$19*EH3/$I$19","v":0},{"$f":"$H$19*EI3/$I$19","v":0},{"$f":"$H$19*EJ3/$I$19","v":0},{"$f":"$H$19*EK3/$I$19","v":0},{"$f":"$H$19*EL3/$I$19","v":0},{"$f":"$H$19*EM3/$I$19","v":0},{"$f":"$H$19*EN3/$I$19","v":0},{"$f":"$H$19*EO3/$I$19","v":0},{"$f":"$H$19*EP3/$I$19","v":0},{"$f":"$H$19*EQ3/$I$19","v":0},{"$f":"$H$19*ER3/$I$19","v":0},{"$f":"$H$19*ES3/$I$19","v":0},{"$f":"$H$19*ET3/$I$19","v":0},{"$f":"$H$19*EU3/$I$19","v":0},{"$f":"$H$19*EV3/$I$19","v":0},{"$f":"$H$19*EW3/$I$19","v":0},{"$f":"$H$19*EX3/$I$19","v":0},{"$f":"$H$19*EY3/$I$19","v":0},{"$f":"$H$19*EZ3/$I$19","v":0},{"$f":"$H$19*FA3/$I$19","v":0},{"$f":"$H$19*FB3/$I$19","v":0},{"$f":"$H$19*FC3/$I$19","v":0},{"$f":"$H$19*FD3/$I$19","v":0},{"$f":"$H$19*FE3/$I$19","v":0},{"$f":"$H$19*FF3/$I$19","v":0},{"$f":"$H$19*FG3/$I$19","v":0},{"$f":"$H$19*FH3/$I$19","v":0},{"$f":"$H$19*FI3/$I$19","v":0},{"$f":"$H$19*FJ3/$I$19","v":0},{"$f":"$H$19*FK3/$I$19","v":0},{"$f":"$H$19*FL3/$I$19","v":0},{"$f":"$H$19*FM3/$I$19","v":0},{"$f":"$H$19*FN3/$I$19","v":0},{"$f":"$H$19*FO3/$I$19","v":0},{"$f":"$H$19*FP3/$I$19","v":0},{"$f":"$H$19*FQ3/$I$19","v":0},{"$f":"$H$19*FR3/$I$19","v":0},{"$f":"$H$19*FS3/$I$19","v":0},{"$f":"$H$19*FT3/$I$19","v":0},{"$f":"$H$19*FU3/$I$19","v":0},{"$f":"$H$19*FV3/$I$19","v":0},{"$f":"$H$19*FW3/$I$19","v":0}]
[null,null,"S-Cruve",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L15,Assumptions!21:21,Assumptions!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M15,Assumptions!21:21,Assumptions!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N15,Assumptions!21:21,Assumptions!22:22)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(P15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Q15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(R15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(S15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(T15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(U15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(V15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(W15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(X15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Y15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(Z15,Assumptions!21:21,Assumptions!22:22)","v":8.3333333333333332E-3},{"$f":"LOOKUP(AA15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AB15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AC15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AD15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AE15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AF15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AG15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AH15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AI15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AJ15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AK15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AL15,Assumptions!21:21,Assumptions!22:22)","v":2.9166666666666664E-2},{"$f":"LOOKUP(AM15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AN15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AO15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AP15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AQ15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AR15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AS15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AT15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AU15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AV15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AW15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AX15,Assumptions!21:21,Assumptions!22:22)","v":4.1666666666666664E-2},{"$f":"LOOKUP(AY15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(AZ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BA15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BB15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BC15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BD15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BE15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BF15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BG15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BH15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BI15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BJ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BK15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BL15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BM15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BN15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BO15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BP15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BQ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BR15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BS15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BT15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BU15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BV15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BW15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BX15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BY15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(BZ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CA15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CB15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CC15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CD15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CE15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CF15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CG15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CH15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CI15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CJ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CK15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CL15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CM15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CN15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CO15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CP15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CQ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CR15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CS15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CT15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CU15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CV15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CW15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CX15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CY15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(CZ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DA15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DB15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DC15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DD15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DE15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DF15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DG15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DH15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DI15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DJ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DK15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DL15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DM15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DN15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DO15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DP15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DQ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DR15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DS15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DT15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DU15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DV15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DW15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DX15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DY15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(DZ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EA15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EB15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EC15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(ED15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EE15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EF15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EG15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EH15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EI15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EJ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EK15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EL15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EM15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EN15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EO15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EP15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EQ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(ER15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(ES15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(ET15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EU15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EV15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EW15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EX15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EY15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(EZ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FA15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FB15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FC15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FD15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FE15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FF15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FG15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FH15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FI15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FJ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FK15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FL15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FM15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FN15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FO15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FP15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FQ15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FR15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FS15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FT15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FU15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FV15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2},{"$f":"LOOKUP(FW15,Assumptions!21:21,Assumptions!22:22)","v":1.2500000000000001E-2}]
[null,null,"Construction Expenditures",null,null,null,null,{"$f":"Assumptions!G16","v":11200000},null,{"$f":"SUM(L21:DG21)","v":11200000},null,{"$f":"IF(L4,L20*$H$21)","v":false},{"$f":"IF(M4,M20*$H$21)","v":false},{"$f":"IF(N4,N20*$H$21)","v":false},{"$f":"IF(O4,O20*$H$21)","v":93333.333333333328},{"$f":"IF(P4,P20*$H$21)","v":93333.333333333328},{"$f":"IF(Q4,Q20*$H$21)","v":93333.333333333328},{"$f":"IF(R4,R20*$H$21)","v":93333.333333333328},{"$f":"IF(S4,S20*$H$21)","v":93333.333333333328},{"$f":"IF(T4,T20*$H$21)","v":93333.333333333328},{"$f":"IF(U4,U20*$H$21)","v":93333.333333333328},{"$f":"IF(V4,V20*$H$21)","v":93333.333333333328},{"$f":"IF(W4,W20*$H$21)","v":93333.333333333328},{"$f":"IF(X4,X20*$H$21)","v":93333.333333333328},{"$f":"IF(Y4,Y20*$H$21)","v":93333.333333333328},{"$f":"IF(Z4,Z20*$H$21)","v":93333.333333333328},{"$f":"IF(AA4,AA20*$H$21)","v":326666.66666666663},{"$f":"IF(AB4,AB20*$H$21)","v":326666.66666666663},{"$f":"IF(AC4,AC20*$H$21)","v":326666.66666666663},{"$f":"IF(AD4,AD20*$H$21)","v":326666.66666666663},{"$f":"IF(AE4,AE20*$H$21)","v":326666.66666666663},{"$f":"IF(AF4,AF20*$H$21)","v":326666.66666666663},{"$f":"IF(AG4,AG20*$H$21)","v":326666.66666666663},{"$f":"IF(AH4,AH20*$H$21)","v":326666.66666666663},{"$f":"IF(AI4,AI20*$H$21)","v":326666.66666666663},{"$f":"IF(AJ4,AJ20*$H$21)","v":326666.66666666663},{"$f":"IF(AK4,AK20*$H$21)","v":326666.66666666663},{"$f":"IF(AL4,AL20*$H$21)","v":326666.66666666663},{"$f":"IF(AM4,AM20*$H$21)","v":466666.66666666663},{"$f":"IF(AN4,AN20*$H$21)","v":466666.66666666663},{"$f":"IF(AO4,AO20*$H$21)","v":466666.66666666663},{"$f":"IF(AP4,AP20*$H$21)","v":466666.66666666663},{"$f":"IF(AQ4,AQ20*$H$21)","v":466666.66666666663},{"$f":"IF(AR4,AR20*$H$21)","v":466666.66666666663},{"$f":"IF(AS4,AS20*$H$21)","v":466666.66666666663},{"$f":"IF(AT4,AT20*$H$21)","v":466666.66666666663},{"$f":"IF(AU4,AU20*$H$21)","v":466666.66666666663},{"$f":"IF(AV4,AV20*$H$21)","v":466666.66666666663},{"$f":"IF(AW4,AW20*$H$21)","v":466666.66666666663},{"$f":"IF(AX4,AX20*$H$21)","v":466666.66666666663},{"$f":"IF(AY4,AY20*$H$21)","v":140000},{"$f":"IF(AZ4,AZ20*$H$21)","v":140000},{"$f":"IF(BA4,BA20*$H$21)","v":140000},{"$f":"IF(BB4,BB20*$H$21)","v":140000},{"$f":"IF(BC4,BC20*$H$21)","v":false},{"$f":"IF(BD4,BD20*$H$21)","v":false},{"$f":"IF(BE4,BE20*$H$21)","v":false},{"$f":"IF(BF4,BF20*$H$21)","v":false},{"$f":"IF(BG4,BG20*$H$21)","v":false},{"$f":"IF(BH4,BH20*$H$21)","v":false},{"$f":"IF(BI4,BI20*$H$21)","v":false},{"$f":"IF(BJ4,BJ20*$H$21)","v":false},{"$f":"IF(BK4,BK20*$H$21)","v":false},{"$f":"IF(BL4,BL20*$H$21)","v":false},{"$f":"IF(BM4,BM20*$H$21)","v":false},{"$f":"IF(BN4,BN20*$H$21)","v":false},{"$f":"IF(BO4,BO20*$H$21)","v":false},{"$f":"IF(BP4,BP20*$H$21)","v":false},{"$f":"IF(BQ4,BQ20*$H$21)","v":false},{"$f":"IF(BR4,BR20*$H$21)","v":false},{"$f":"IF(BS4,BS20*$H$21)","v":false},{"$f":"IF(BT4,BT20*$H$21)","v":false},{"$f":"IF(BU4,BU20*$H$21)","v":false},{"$f":"IF(BV4,BV20*$H$21)","v":false},{"$f":"IF(BW4,BW20*$H$21)","v":false},{"$f":"IF(BX4,BX20*$H$21)","v":false},{"$f":"IF(BY4,BY20*$H$21)","v":false},{"$f":"IF(BZ4,BZ20*$H$21)","v":false},{"$f":"IF(CA4,CA20*$H$21)","v":false},{"$f":"IF(CB4,CB20*$H$21)","v":false},{"$f":"IF(CC4,CC20*$H$21)","v":false},{"$f":"IF(CD4,CD20*$H$21)","v":false},{"$f":"IF(CE4,CE20*$H$21)","v":false},{"$f":"IF(CF4,CF20*$H$21)","v":false},{"$f":"IF(CG4,CG20*$H$21)","v":false},{"$f":"IF(CH4,CH20*$H$21)","v":false},{"$f":"IF(CI4,CI20*$H$21)","v":false},{"$f":"IF(CJ4,CJ20*$H$21)","v":false},{"$f":"IF(CK4,CK20*$H$21)","v":false},{"$f":"IF(CL4,CL20*$H$21)","v":false},{"$f":"IF(CM4,CM20*$H$21)","v":false},{"$f":"IF(CN4,CN20*$H$21)","v":false},{"$f":"IF(CO4,CO20*$H$21)","v":false},{"$f":"IF(CP4,CP20*$H$21)","v":false},{"$f":"IF(CQ4,CQ20*$H$21)","v":false},{"$f":"IF(CR4,CR20*$H$21)","v":false},{"$f":"IF(CS4,CS20*$H$21)","v":false},{"$f":"IF(CT4,CT20*$H$21)","v":false},{"$f":"IF(CU4,CU20*$H$21)","v":false},{"$f":"IF(CV4,CV20*$H$21)","v":false},{"$f":"IF(CW4,CW20*$H$21)","v":false},{"$f":"IF(CX4,CX20*$H$21)","v":false},{"$f":"IF(CY4,CY20*$H$21)","v":false},{"$f":"IF(CZ4,CZ20*$H$21)","v":false},{"$f":"IF(DA4,DA20*$H$21)","v":false},{"$f":"IF(DB4,DB20*$H$21)","v":false},{"$f":"IF(DC4,DC20*$H$21)","v":false},{"$f":"IF(DD4,DD20*$H$21)","v":false},{"$f":"IF(DE4,DE20*$H$21)","v":false},{"$f":"IF(DF4,DF20*$H$21)","v":false},{"$f":"IF(DG4,DG20*$H$21)","v":false},{"$f":"IF(DH4,DH20*$H$21)","v":false},{"$f":"IF(DI4,DI20*$H$21)","v":false},{"$f":"IF(DJ4,DJ20*$H$21)","v":false},{"$f":"IF(DK4,DK20*$H$21)","v":false},{"$f":"IF(DL4,DL20*$H$21)","v":false},{"$f":"IF(DM4,DM20*$H$21)","v":false},{"$f":"IF(DN4,DN20*$H$21)","v":false},{"$f":"IF(DO4,DO20*$H$21)","v":false},{"$f":"IF(DP4,DP20*$H$21)","v":false},{"$f":"IF(DQ4,DQ20*$H$21)","v":false},{"$f":"IF(DR4,DR20*$H$21)","v":false},{"$f":"IF(DS4,DS20*$H$21)","v":false},{"$f":"IF(DT4,DT20*$H$21)","v":false},{"$f":"IF(DU4,DU20*$H$21)","v":false},{"$f":"IF(DV4,DV20*$H$21)","v":false},{"$f":"IF(DW4,DW20*$H$21)","v":false},{"$f":"IF(DX4,DX20*$H$21)","v":false},{"$f":"IF(DY4,DY20*$H$21)","v":false},{"$f":"IF(DZ4,DZ20*$H$21)","v":false},{"$f":"IF(EA4,EA20*$H$21)","v":false},{"$f":"IF(EB4,EB20*$H$21)","v":false},{"$f":"IF(EC4,EC20*$H$21)","v":false},{"$f":"IF(ED4,ED20*$H$21)","v":false},{"$f":"IF(EE4,EE20*$H$21)","v":false},{"$f":"IF(EF4,EF20*$H$21)","v":false},{"$f":"IF(EG4,EG20*$H$21)","v":false},{"$f":"IF(EH4,EH20*$H$21)","v":false},{"$f":"IF(EI4,EI20*$H$21)","v":false},{"$f":"IF(EJ4,EJ20*$H$21)","v":false},{"$f":"IF(EK4,EK20*$H$21)","v":false},{"$f":"IF(EL4,EL20*$H$21)","v":false},{"$f":"IF(EM4,EM20*$H$21)","v":false},{"$f":"IF(EN4,EN20*$H$21)","v":false},{"$f":"IF(EO4,EO20*$H$21)","v":false},{"$f":"IF(EP4,EP20*$H$21)","v":false},{"$f":"IF(EQ4,EQ20*$H$21)","v":false},{"$f":"IF(ER4,ER20*$H$21)","v":false},{"$f":"IF(ES4,ES20*$H$21)","v":false},{"$f":"IF(ET4,ET20*$H$21)","v":false},{"$f":"IF(EU4,EU20*$H$21)","v":false},{"$f":"IF(EV4,EV20*$H$21)","v":false},{"$f":"IF(EW4,EW20*$H$21)","v":false},{"$f":"IF(EX4,EX20*$H$21)","v":false},{"$f":"IF(EY4,EY20*$H$21)","v":false},{"$f":"IF(EZ4,EZ20*$H$21)","v":false},{"$f":"IF(FA4,FA20*$H$21)","v":false},{"$f":"IF(FB4,FB20*$H$21)","v":false},{"$f":"IF(FC4,FC20*$H$21)","v":false},{"$f":"IF(FD4,FD20*$H$21)","v":false},{"$f":"IF(FE4,FE20*$H$21)","v":false},{"$f":"IF(FF4,FF20*$H$21)","v":false},{"$f":"IF(FG4,FG20*$H$21)","v":false},{"$f":"IF(FH4,FH20*$H$21)","v":false},{"$f":"IF(FI4,FI20*$H$21)","v":false},{"$f":"IF(FJ4,FJ20*$H$21)","v":false},{"$f":"IF(FK4,FK20*$H$21)","v":false},{"$f":"IF(FL4,FL20*$H$21)","v":false},{"$f":"IF(FM4,FM20*$H$21)","v":false},{"$f":"IF(FN4,FN20*$H$21)","v":false},{"$f":"IF(FO4,FO20*$H$21)","v":false},{"$f":"IF(FP4,FP20*$H$21)","v":false},{"$f":"IF(FQ4,FQ20*$H$21)","v":false},{"$f":"IF(FR4,FR20*$H$21)","v":false},{"$f":"IF(FS4,FS20*$H$21)","v":false},{"$f":"IF(FT4,FT20*$H$21)","v":false},{"$f":"IF(FU4,FU20*$H$21)","v":false},{"$f":"IF(FV4,FV20*$H$21)","v":false},{"$f":"IF(FW4,FW20*$H$21)","v":false}]
[null,null,"Land Expenditures",null,null,null,null,{"$f":"Assumptions!G17","v":3000000},null,{"$f":"Assumptions!G6","v":"2018-01-01"},null,{"$f":"$H$22*(L11=$J$22)","v":0},{"$f":"$H$22*(M11=$J$22)","v":0},{"$f":"$H$22*(N11=$J$22)","v":0},{"$f":"$H$22*(O11=$J$22)","v":3000000},{"$f":"$H$22*(P11=$J$22)","v":0},{"$f":"$H$22*(Q11=$J$22)","v":0},{"$f":"$H$22*(R11=$J$22)","v":0},{"$f":"$H$22*(S11=$J$22)","v":0},{"$f":"$H$22*(T11=$J$22)","v":0},{"$f":"$H$22*(U11=$J$22)","v":0},{"$f":"$H$22*(V11=$J$22)","v":0},{"$f":"$H$22*(W11=$J$22)","v":0},{"$f":"$H$22*(X11=$J$22)","v":0},{"$f":"$H$22*(Y11=$J$22)","v":0},{"$f":"$H$22*(Z11=$J$22)","v":0},{"$f":"$H$22*(AA11=$J$22)","v":0},{"$f":"$H$22*(AB11=$J$22)","v":0},{"$f":"$H$22*(AC11=$J$22)","v":0},{"$f":"$H$22*(AD11=$J$22)","v":0},{"$f":"$H$22*(AE11=$J$22)","v":0},{"$f":"$H$22*(AF11=$J$22)","v":0},{"$f":"$H$22*(AG11=$J$22)","v":0},{"$f":"$H$22*(AH11=$J$22)","v":0},{"$f":"$H$22*(AI11=$J$22)","v":0},{"$f":"$H$22*(AJ11=$J$22)","v":0},{"$f":"$H$22*(AK11=$J$22)","v":0},{"$f":"$H$22*(AL11=$J$22)","v":0},{"$f":"$H$22*(AM11=$J$22)","v":0},{"$f":"$H$22*(AN11=$J$22)","v":0},{"$f":"$H$22*(AO11=$J$22)","v":0},{"$f":"$H$22*(AP11=$J$22)","v":0},{"$f":"$H$22*(AQ11=$J$22)","v":0},{"$f":"$H$22*(AR11=$J$22)","v":0},{"$f":"$H$22*(AS11=$J$22)","v":0},{"$f":"$H$22*(AT11=$J$22)","v":0},{"$f":"$H$22*(AU11=$J$22)","v":0},{"$f":"$H$22*(AV11=$J$22)","v":0},{"$f":"$H$22*(AW11=$J$22)","v":0},{"$f":"$H$22*(AX11=$J$22)","v":0},{"$f":"$H$22*(AY11=$J$22)","v":0},{"$f":"$H$22*(AZ11=$J$22)","v":0},{"$f":"$H$22*(BA11=$J$22)","v":0},{"$f":"$H$22*(BB11=$J$22)","v":0},{"$f":"$H$22*(BC11=$J$22)","v":0},{"$f":"$H$22*(BD11=$J$22)","v":0},{"$f":"$H$22*(BE11=$J$22)","v":0},{"$f":"$H$22*(BF11=$J$22)","v":0},{"$f":"$H$22*(BG11=$J$22)","v":0},{"$f":"$H$22*(BH11=$J$22)","v":0},{"$f":"$H$22*(BI11=$J$22)","v":0},{"$f":"$H$22*(BJ11=$J$22)","v":0},{"$f":"$H$22*(BK11=$J$22)","v":0},{"$f":"$H$22*(BL11=$J$22)","v":0},{"$f":"$H$22*(BM11=$J$22)","v":0},{"$f":"$H$22*(BN11=$J$22)","v":0},{"$f":"$H$22*(BO11=$J$22)","v":0},{"$f":"$H$22*(BP11=$J$22)","v":0},{"$f":"$H$22*(BQ11=$J$22)","v":0},{"$f":"$H$22*(BR11=$J$22)","v":0},{"$f":"$H$22*(BS11=$J$22)","v":0},{"$f":"$H$22*(BT11=$J$22)","v":0},{"$f":"$H$22*(BU11=$J$22)","v":0},{"$f":"$H$22*(BV11=$J$22)","v":0},{"$f":"$H$22*(BW11=$J$22)","v":0},{"$f":"$H$22*(BX11=$J$22)","v":0},{"$f":"$H$22*(BY11=$J$22)","v":0},{"$f":"$H$22*(BZ11=$J$22)","v":0},{"$f":"$H$22*(CA11=$J$22)","v":0},{"$f":"$H$22*(CB11=$J$22)","v":0},{"$f":"$H$22*(CC11=$J$22)","v":0},{"$f":"$H$22*(CD11=$J$22)","v":0},{"$f":"$H$22*(CE11=$J$22)","v":0},{"$f":"$H$22*(CF11=$J$22)","v":0},{"$f":"$H$22*(CG11=$J$22)","v":0},{"$f":"$H$22*(CH11=$J$22)","v":0},{"$f":"$H$22*(CI11=$J$22)","v":0},{"$f":"$H$22*(CJ11=$J$22)","v":0},{"$f":"$H$22*(CK11=$J$22)","v":0},{"$f":"$H$22*(CL11=$J$22)","v":0},{"$f":"$H$22*(CM11=$J$22)","v":0},{"$f":"$H$22*(CN11=$J$22)","v":0},{"$f":"$H$22*(CO11=$J$22)","v":0},{"$f":"$H$22*(CP11=$J$22)","v":0},{"$f":"$H$22*(CQ11=$J$22)","v":0},{"$f":"$H$22*(CR11=$J$22)","v":0},{"$f":"$H$22*(CS11=$J$22)","v":0},{"$f":"$H$22*(CT11=$J$22)","v":0},{"$f":"$H$22*(CU11=$J$22)","v":0},{"$f":"$H$22*(CV11=$J$22)","v":0},{"$f":"$H$22*(CW11=$J$22)","v":0},{"$f":"$H$22*(CX11=$J$22)","v":0},{"$f":"$H$22*(CY11=$J$22)","v":0},{"$f":"$H$22*(CZ11=$J$22)","v":0},{"$f":"$H$22*(DA11=$J$22)","v":0},{"$f":"$H$22*(DB11=$J$22)","v":0},{"$f":"$H$22*(DC11=$J$22)","v":0},{"$f":"$H$22*(DD11=$J$22)","v":0},{"$f":"$H$22*(DE11=$J$22)","v":0},{"$f":"$H$22*(DF11=$J$22)","v":0},{"$f":"$H$22*(DG11=$J$22)","v":0},{"$f":"$H$22*(DH11=$J$22)","v":0},{"$f":"$H$22*(DI11=$J$22)","v":0},{"$f":"$H$22*(DJ11=$J$22)","v":0},{"$f":"$H$22*(DK11=$J$22)","v":0},{"$f":"$H$22*(DL11=$J$22)","v":0},{"$f":"$H$22*(DM11=$J$22)","v":0},{"$f":"$H$22*(DN11=$J$22)","v":0},{"$f":"$H$22*(DO11=$J$22)","v":0},{"$f":"$H$22*(DP11=$J$22)","v":0},{"$f":"$H$22*(DQ11=$J$22)","v":0},{"$f":"$H$22*(DR11=$J$22)","v":0},{"$f":"$H$22*(DS11=$J$22)","v":0},{"$f":"$H$22*(DT11=$J$22)","v":0},{"$f":"$H$22*(DU11=$J$22)","v":0},{"$f":"$H$22*(DV11=$J$22)","v":0},{"$f":"$H$22*(DW11=$J$22)","v":0},{"$f":"$H$22*(DX11=$J$22)","v":0},{"$f":"$H$22*(DY11=$J$22)","v":0},{"$f":"$H$22*(DZ11=$J$22)","v":0},{"$f":"$H$22*(EA11=$J$22)","v":0},{"$f":"$H$22*(EB11=$J$22)","v":0},{"$f":"$H$22*(EC11=$J$22)","v":0},{"$f":"$H$22*(ED11=$J$22)","v":0},{"$f":"$H$22*(EE11=$J$22)","v":0},{"$f":"$H$22*(EF11=$J$22)","v":0},{"$f":"$H$22*(EG11=$J$22)","v":0},{"$f":"$H$22*(EH11=$J$22)","v":0},{"$f":"$H$22*(EI11=$J$22)","v":0},{"$f":"$H$22*(EJ11=$J$22)","v":0},{"$f":"$H$22*(EK11=$J$22)","v":0},{"$f":"$H$22*(EL11=$J$22)","v":0},{"$f":"$H$22*(EM11=$J$22)","v":0},{"$f":"$H$22*(EN11=$J$22)","v":0},{"$f":"$H$22*(EO11=$J$22)","v":0},{"$f":"$H$22*(EP11=$J$22)","v":0},{"$f":"$H$22*(EQ11=$J$22)","v":0},{"$f":"$H$22*(ER11=$J$22)","v":0},{"$f":"$H$22*(ES11=$J$22)","v":0},{"$f":"$H$22*(ET11=$J$22)","v":0},{"$f":"$H$22*(EU11=$J$22)","v":0},{"$f":"$H$22*(EV11=$J$22)","v":0},{"$f":"$H$22*(EW11=$J$22)","v":0},{"$f":"$H$22*(EX11=$J$22)","v":0},{"$f":"$H$22*(EY11=$J$22)","v":0},{"$f":"$H$22*(EZ11=$J$22)","v":0},{"$f":"$H$22*(FA11=$J$22)","v":0},{"$f":"$H$22*(FB11=$J$22)","v":0},{"$f":"$H$22*(FC11=$J$22)","v":0},{"$f":"$H$22*(FD11=$J$22)","v":0},{"$f":"$H$22*(FE11=$J$22)","v":0},{"$f":"$H$22*(FF11=$J$22)","v":0},{"$f":"$H$22*(FG11=$J$22)","v":0},{"$f":"$H$22*(FH11=$J$22)","v":0},{"$f":"$H$22*(FI11=$J$22)","v":0},{"$f":"$H$22*(FJ11=$J$22)","v":0},{"$f":"$H$22*(FK11=$J$22)","v":0},{"$f":"$H$22*(FL11=$J$22)","v":0},{"$f":"$H$22*(FM11=$J$22)","v":0},{"$f":"$H$22*(FN11=$J$22)","v":0},{"$f":"$H$22*(FO11=$J$22)","v":0},{"$f":"$H$22*(FP11=$J$22)","v":0},{"$f":"$H$22*(FQ11=$J$22)","v":0},{"$f":"$H$22*(FR11=$J$22)","v":0},{"$f":"$H$22*(FS11=$J$22)","v":0},{"$f":"$H$22*(FT11=$J$22)","v":0},{"$f":"$H$22*(FU11=$J$22)","v":0},{"$f":"$H$22*(FV11=$J$22)","v":0},{"$f":"$H$22*(FW11=$J$22)","v":0}]
[null,null,null,"Total Outlays",null,null,null,null,null,null,null,{"$f":"L19+L21+L22","v":236666.66666666666},{"$f":"M19+M21+M22","v":236666.66666666666},236666.66666666666,3093333.3333333335,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,140000,140000,140000,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY19+BY21+BY22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH19+DH21+DH22","v":0},{"$f":"DI19+DI21+DI22","v":0},{"$f":"DJ19+DJ21+DJ22","v":0},{"$f":"DK19+DK21+DK22","v":0},{"$f":"DL19+DL21+DL22","v":0},{"$f":"DM19+DM21+DM22","v":0},{"$f":"DN19+DN21+DN22","v":0},{"$f":"DO19+DO21+DO22","v":0},{"$f":"DP19+DP21+DP22","v":0},{"$f":"DQ19+DQ21+DQ22","v":0},{"$f":"DR19+DR21+DR22","v":0},{"$f":"DS19+DS21+DS22","v":0},{"$f":"DT19+DT21+DT22","v":0},{"$f":"DU19+DU21+DU22","v":0},{"$f":"DV19+DV21+DV22","v":0},{"$f":"DW19+DW21+DW22","v":0},{"$f":"DX19+DX21+DX22","v":0},{"$f":"DY19+DY21+DY22","v":0},{"$f":"DZ19+DZ21+DZ22","v":0},{"$f":"EA19+EA21+EA22","v":0},{"$f":"EB19+EB21+EB22","v":0},{"$f":"EC19+EC21+EC22","v":0},{"$f":"ED19+ED21+ED22","v":0},{"$f":"EE19+EE21+EE22","v":0},{"$f":"EF19+EF21+EF22","v":0},{"$f":"EG19+EG21+EG22","v":0},{"$f":"EH19+EH21+EH22","v":0},{"$f":"EI19+EI21+EI22","v":0},{"$f":"EJ19+EJ21+EJ22","v":0},{"$f":"EK19+EK21+EK22","v":0},{"$f":"EL19+EL21+EL22","v":0},{"$f":"EM19+EM21+EM22","v":0},{"$f":"EN19+EN21+EN22","v":0},{"$f":"EO19+EO21+EO22","v":0},{"$f":"EP19+EP21+EP22","v":0},{"$f":"EQ19+EQ21+EQ22","v":0},{"$f":"ER19+ER21+ER22","v":0},{"$f":"ES19+ES21+ES22","v":0},{"$f":"ET19+ET21+ET22","v":0},{"$f":"EU19+EU21+EU22","v":0},{"$f":"EV19+EV21+EV22","v":0},{"$f":"EW19+EW21+EW22","v":0},{"$f":"EX19+EX21+EX22","v":0},{"$f":"EY19+EY21+EY22","v":0},{"$f":"EZ19+EZ21+EZ22","v":0},{"$f":"FA19+FA21+FA22","v":0},{"$f":"FB19+FB21+FB22","v":0},{"$f":"FC19+FC21+FC22","v":0},{"$f":"FD19+FD21+FD22","v":0},{"$f":"FE19+FE21+FE22","v":0},{"$f":"FF19+FF21+FF22","v":0},{"$f":"FG19+FG21+FG22","v":0},{"$f":"FH19+FH21+FH22","v":0},{"$f":"FI19+FI21+FI22","v":0},{"$f":"FJ19+FJ21+FJ22","v":0},{"$f":"FK19+FK21+FK22","v":0},{"$f":"FL19+FL21+FL22","v":0},{"$f":"FM19+FM21+FM22","v":0},{"$f":"FN19+FN21+FN22","v":0},{"$f":"FO19+FO21+FO22","v":0},{"$f":"FP19+FP21+FP22","v":0},{"$f":"FQ19+FQ21+FQ22","v":0},{"$f":"FR19+FR21+FR22","v":0},{"$f":"FS19+FS21+FS22","v":0},{"$f":"FT19+FT21+FT22","v":0},{"$f":"FU19+FU21+FU22","v":0},{"$f":"FV19+FV21+FV22","v":0},{"$f":"FW19+FW21+FW22","v":0}]
[]
[null,null,"Rooms",null,null,null,null,{"$f":"Assumptions!G14","v":80},null,null,null,{"$f":"L5*$H$25","v":0},{"$f":"M5*$H$25","v":0},{"$f":"N5*$H$25","v":0},{"$f":"O5*$H$25","v":0},{"$f":"P5*$H$25","v":0},{"$f":"Q5*$H$25","v":0},{"$f":"R5*$H$25","v":0},{"$f":"S5*$H$25","v":0},{"$f":"T5*$H$25","v":0},{"$f":"U5*$H$25","v":0},{"$f":"V5*$H$25","v":0},{"$f":"W5*$H$25","v":0},{"$f":"X5*$H$25","v":0},{"$f":"Y5*$H$25","v":0},{"$f":"Z5*$H$25","v":0},{"$f":"AA5*$H$25","v":0},{"$f":"AB5*$H$25","v":0},{"$f":"AC5*$H$25","v":0},{"$f":"AD5*$H$25","v":0},{"$f":"AE5*$H$25","v":0},{"$f":"AF5*$H$25","v":0},{"$f":"AG5*$H$25","v":0},{"$f":"AH5*$H$25","v":0},{"$f":"AI5*$H$25","v":0},{"$f":"AJ5*$H$25","v":0},{"$f":"AK5*$H$25","v":0},{"$f":"AL5*$H$25","v":0},{"$f":"AM5*$H$25","v":0},{"$f":"AN5*$H$25","v":0},{"$f":"AO5*$H$25","v":0},{"$f":"AP5*$H$25","v":0},{"$f":"AQ5*$H$25","v":0},{"$f":"AR5*$H$25","v":0},{"$f":"AS5*$H$25","v":0},{"$f":"AT5*$H$25","v":0},{"$f":"AU5*$H$25","v":0},{"$f":"AV5*$H$25","v":0},{"$f":"AW5*$H$25","v":0},{"$f":"AX5*$H$25","v":0},{"$f":"AY5*$H$25","v":0},{"$f":"AZ5*$H$25","v":0},{"$f":"BA5*$H$25","v":0},{"$f":"BB5*$H$25","v":0},{"$f":"BC5*$H$25","v":80},{"$f":"BD5*$H$25","v":80},{"$f":"BE5*$H$25","v":80},{"$f":"BF5*$H$25","v":80},{"$f":"BG5*$H$25","v":80},{"$f":"BH5*$H$25","v":80},{"$f":"BI5*$H$25","v":80},{"$f":"BJ5*$H$25","v":80},{"$f":"BK5*$H$25","v":80},{"$f":"BL5*$H$25","v":80},{"$f":"BM5*$H$25","v":80},{"$f":"BN5*$H$25","v":80},{"$f":"BO5*$H$25","v":80},{"$f":"BP5*$H$25","v":80},{"$f":"BQ5*$H$25","v":80},{"$f":"BR5*$H$25","v":80},{"$f":"BS5*$H$25","v":80},{"$f":"BT5*$H$25","v":80},{"$f":"BU5*$H$25","v":80},{"$f":"BV5*$H$25","v":80},{"$f":"BW5*$H$25","v":80},{"$f":"BX5*$H$25","v":80},{"$f":"BY5*$H$25","v":80},{"$f":"BZ5*$H$25","v":80},{"$f":"CA5*$H$25","v":80},{"$f":"CB5*$H$25","v":80},{"$f":"CC5*$H$25","v":80},{"$f":"CD5*$H$25","v":80},{"$f":"CE5*$H$25","v":80},{"$f":"CF5*$H$25","v":80},{"$f":"CG5*$H$25","v":80},{"$f":"CH5*$H$25","v":80},{"$f":"CI5*$H$25","v":80},{"$f":"CJ5*$H$25","v":80},{"$f":"CK5*$H$25","v":80},{"$f":"CL5*$H$25","v":80},{"$f":"CM5*$H$25","v":80},{"$f":"CN5*$H$25","v":80},{"$f":"CO5*$H$25","v":80},{"$f":"CP5*$H$25","v":80},{"$f":"CQ5*$H$25","v":80},{"$f":"CR5*$H$25","v":80},{"$f":"CS5*$H$25","v":80},{"$f":"CT5*$H$25","v":80},{"$f":"CU5*$H$25","v":80},{"$f":"CV5*$H$25","v":80},{"$f":"CW5*$H$25","v":80},{"$f":"CX5*$H$25","v":80},{"$f":"CY5*$H$25","v":80},{"$f":"CZ5*$H$25","v":80},{"$f":"DA5*$H$25","v":80},{"$f":"DB5*$H$25","v":80},{"$f":"DC5*$H$25","v":80},{"$f":"DD5*$H$25","v":80},{"$f":"DE5*$H$25","v":80},{"$f":"DF5*$H$25","v":80},{"$f":"DG5*$H$25","v":80},{"$f":"DH5*$H$25","v":80},{"$f":"DI5*$H$25","v":80},{"$f":"DJ5*$H$25","v":80},{"$f":"DK5*$H$25","v":80},{"$f":"DL5*$H$25","v":80},{"$f":"DM5*$H$25","v":80},{"$f":"DN5*$H$25","v":80},{"$f":"DO5*$H$25","v":80},{"$f":"DP5*$H$25","v":80},{"$f":"DQ5*$H$25","v":80},{"$f":"DR5*$H$25","v":80},{"$f":"DS5*$H$25","v":80},{"$f":"DT5*$H$25","v":80},{"$f":"DU5*$H$25","v":80},{"$f":"DV5*$H$25","v":80},{"$f":"DW5*$H$25","v":80},{"$f":"DX5*$H$25","v":80},{"$f":"DY5*$H$25","v":80},{"$f":"DZ5*$H$25","v":80},{"$f":"EA5*$H$25","v":80},{"$f":"EB5*$H$25","v":80},{"$f":"EC5*$H$25","v":80},{"$f":"ED5*$H$25","v":80},{"$f":"EE5*$H$25","v":80},{"$f":"EF5*$H$25","v":80},{"$f":"EG5*$H$25","v":80},{"$f":"EH5*$H$25","v":80},{"$f":"EI5*$H$25","v":80},{"$f":"EJ5*$H$25","v":80},{"$f":"EK5*$H$25","v":80},{"$f":"EL5*$H$25","v":80},{"$f":"EM5*$H$25","v":80},{"$f":"EN5*$H$25","v":80},{"$f":"EO5*$H$25","v":80},{"$f":"EP5*$H$25","v":80},{"$f":"EQ5*$H$25","v":80},{"$f":"ER5*$H$25","v":80},{"$f":"ES5*$H$25","v":80},{"$f":"ET5*$H$25","v":80},{"$f":"EU5*$H$25","v":80},{"$f":"EV5*$H$25","v":80},{"$f":"EW5*$H$25","v":80},{"$f":"EX5*$H$25","v":80},{"$f":"EY5*$H$25","v":0},{"$f":"EZ5*$H$25","v":0},{"$f":"FA5*$H$25","v":0},{"$f":"FB5*$H$25","v":0},{"$f":"FC5*$H$25","v":0},{"$f":"FD5*$H$25","v":0},{"$f":"FE5*$H$25","v":0},{"$f":"FF5*$H$25","v":0},{"$f":"FG5*$H$25","v":0},{"$f":"FH5*$H$25","v":0},{"$f":"FI5*$H$25","v":0},{"$f":"FJ5*$H$25","v":0},{"$f":"FK5*$H$25","v":0},{"$f":"FL5*$H$25","v":0},{"$f":"FM5*$H$25","v":0},{"$f":"FN5*$H$25","v":0},{"$f":"FO5*$H$25","v":0},{"$f":"FP5*$H$25","v":0},{"$f":"FQ5*$H$25","v":0},{"$f":"FR5*$H$25","v":0},{"$f":"FS5*$H$25","v":0},{"$f":"FT5*$H$25","v":0},{"$f":"FU5*$H$25","v":0},{"$f":"FV5*$H$25","v":0},{"$f":"FW5*$H$25","v":0}]
[]
["Operating Cash Flow"]
[null,"Revenues"]
[null,null,"Inflation Rate - Revenues",null,"Pct",null,null,null,null,null,null,{"$f":"(1+LOOKUP(L12,Assumptions!25:25,Assumptions!26:26))^(1/L13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(M12,Assumptions!25:25,Assumptions!26:26))^(1/M13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(N12,Assumptions!25:25,Assumptions!26:26))^(1/N13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(O12,Assumptions!25:25,Assumptions!26:26))^(1/O13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(P12,Assumptions!25:25,Assumptions!26:26))^(1/P13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Q12,Assumptions!25:25,Assumptions!26:26))^(1/Q13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(R12,Assumptions!25:25,Assumptions!26:26))^(1/R13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(S12,Assumptions!25:25,Assumptions!26:26))^(1/S13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(T12,Assumptions!25:25,Assumptions!26:26))^(1/T13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(U12,Assumptions!25:25,Assumptions!26:26))^(1/U13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(V12,Assumptions!25:25,Assumptions!26:26))^(1/V13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(W12,Assumptions!25:25,Assumptions!26:26))^(1/W13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(X12,Assumptions!25:25,Assumptions!26:26))^(1/X13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Y12,Assumptions!25:25,Assumptions!26:26))^(1/Y13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Z12,Assumptions!25:25,Assumptions!26:26))^(1/Z13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(AA12,Assumptions!25:25,Assumptions!26:26))^(1/AA13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AB12,Assumptions!25:25,Assumptions!26:26))^(1/AB13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AC12,Assumptions!25:25,Assumptions!26:26))^(1/AC13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AD12,Assumptions!25:25,Assumptions!26:26))^(1/AD13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AE12,Assumptions!25:25,Assumptions!26:26))^(1/AE13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AF12,Assumptions!25:25,Assumptions!26:26))^(1/AF13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AG12,Assumptions!25:25,Assumptions!26:26))^(1/AG13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AH12,Assumptions!25:25,Assumptions!26:26))^(1/AH13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AI12,Assumptions!25:25,Assumptions!26:26))^(1/AI13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AJ12,Assumptions!25:25,Assumptions!26:26))^(1/AJ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AK12,Assumptions!25:25,Assumptions!26:26))^(1/AK13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AL12,Assumptions!25:25,Assumptions!26:26))^(1/AL13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AM12,Assumptions!25:25,Assumptions!26:26))^(1/AM13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AN12,Assumptions!25:25,Assumptions!26:26))^(1/AN13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AO12,Assumptions!25:25,Assumptions!26:26))^(1/AO13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AP12,Assumptions!25:25,Assumptions!26:26))^(1/AP13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AQ12,Assumptions!25:25,Assumptions!26:26))^(1/AQ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AR12,Assumptions!25:25,Assumptions!26:26))^(1/AR13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AS12,Assumptions!25:25,Assumptions!26:26))^(1/AS13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AT12,Assumptions!25:25,Assumptions!26:26))^(1/AT13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AU12,Assumptions!25:25,Assumptions!26:26))^(1/AU13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AV12,Assumptions!25:25,Assumptions!26:26))^(1/AV13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AW12,Assumptions!25:25,Assumptions!26:26))^(1/AW13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AX12,Assumptions!25:25,Assumptions!26:26))^(1/AX13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AY12,Assumptions!25:25,Assumptions!26:26))^(1/AY13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AZ12,Assumptions!25:25,Assumptions!26:26))^(1/AZ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BA12,Assumptions!25:25,Assumptions!26:26))^(1/BA13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BB12,Assumptions!25:25,Assumptions!26:26))^(1/BB13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BC12,Assumptions!25:25,Assumptions!26:26))^(1/BC13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BD12,Assumptions!25:25,Assumptions!26:26))^(1/BD13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BE12,Assumptions!25:25,Assumptions!26:26))^(1/BE13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BF12,Assumptions!25:25,Assumptions!26:26))^(1/BF13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BG12,Assumptions!25:25,Assumptions!26:26))^(1/BG13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BH12,Assumptions!25:25,Assumptions!26:26))^(1/BH13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BI12,Assumptions!25:25,Assumptions!26:26))^(1/BI13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BJ12,Assumptions!25:25,Assumptions!26:26))^(1/BJ13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BK12,Assumptions!25:25,Assumptions!26:26))^(1/BK13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BL12,Assumptions!25:25,Assumptions!26:26))^(1/BL13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BM12,Assumptions!25:25,Assumptions!26:26))^(1/BM13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BN12,Assumptions!25:25,Assumptions!26:26))^(1/BN13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BO12,Assumptions!25:25,Assumptions!26:26))^(1/BO13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BP12,Assumptions!25:25,Assumptions!26:26))^(1/BP13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BQ12,Assumptions!25:25,Assumptions!26:26))^(1/BQ13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BR12,Assumptions!25:25,Assumptions!26:26))^(1/BR13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BS12,Assumptions!25:25,Assumptions!26:26))^(1/BS13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BT12,Assumptions!25:25,Assumptions!26:26))^(1/BT13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BU12,Assumptions!25:25,Assumptions!26:26))^(1/BU13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BV12,Assumptions!25:25,Assumptions!26:26))^(1/BV13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BW12,Assumptions!25:25,Assumptions!26:26))^(1/BW13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BX12,Assumptions!25:25,Assumptions!26:26))^(1/BX13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BY12,Assumptions!25:25,Assumptions!26:26))^(1/BY13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BZ12,Assumptions!25:25,Assumptions!26:26))^(1/BZ13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CA12,Assumptions!25:25,Assumptions!26:26))^(1/CA13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CB12,Assumptions!25:25,Assumptions!26:26))^(1/CB13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CC12,Assumptions!25:25,Assumptions!26:26))^(1/CC13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CD12,Assumptions!25:25,Assumptions!26:26))^(1/CD13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CE12,Assumptions!25:25,Assumptions!26:26))^(1/CE13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CF12,Assumptions!25:25,Assumptions!26:26))^(1/CF13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CG12,Assumptions!25:25,Assumptions!26:26))^(1/CG13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CH12,Assumptions!25:25,Assumptions!26:26))^(1/CH13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CI12,Assumptions!25:25,Assumptions!26:26))^(1/CI13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CJ12,Assumptions!25:25,Assumptions!26:26))^(1/CJ13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CK12,Assumptions!25:25,Assumptions!26:26))^(1/CK13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CL12,Assumptions!25:25,Assumptions!26:26))^(1/CL13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CM12,Assumptions!25:25,Assumptions!26:26))^(1/CM13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CN12,Assumptions!25:25,Assumptions!26:26))^(1/CN13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CO12,Assumptions!25:25,Assumptions!26:26))^(1/CO13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CP12,Assumptions!25:25,Assumptions!26:26))^(1/CP13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CQ12,Assumptions!25:25,Assumptions!26:26))^(1/CQ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CR12,Assumptions!25:25,Assumptions!26:26))^(1/CR13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CS12,Assumptions!25:25,Assumptions!26:26))^(1/CS13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CT12,Assumptions!25:25,Assumptions!26:26))^(1/CT13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CU12,Assumptions!25:25,Assumptions!26:26))^(1/CU13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CV12,Assumptions!25:25,Assumptions!26:26))^(1/CV13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CW12,Assumptions!25:25,Assumptions!26:26))^(1/CW13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CX12,Assumptions!25:25,Assumptions!26:26))^(1/CX13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CY12,Assumptions!25:25,Assumptions!26:26))^(1/CY13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(CZ12,Assumptions!25:25,Assumptions!26:26))^(1/CZ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DA12,Assumptions!25:25,Assumptions!26:26))^(1/DA13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DB12,Assumptions!25:25,Assumptions!26:26))^(1/DB13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DC12,Assumptions!25:25,Assumptions!26:26))^(1/DC13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DD12,Assumptions!25:25,Assumptions!26:26))^(1/DD13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DE12,Assumptions!25:25,Assumptions!26:26))^(1/DE13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DF12,Assumptions!25:25,Assumptions!26:26))^(1/DF13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DG12,Assumptions!25:25,Assumptions!26:26))^(1/DG13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DH12,Assumptions!25:25,Assumptions!26:26))^(1/DH13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DI12,Assumptions!25:25,Assumptions!26:26))^(1/DI13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DJ12,Assumptions!25:25,Assumptions!26:26))^(1/DJ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DK12,Assumptions!25:25,Assumptions!26:26))^(1/DK13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DL12,Assumptions!25:25,Assumptions!26:26))^(1/DL13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DM12,Assumptions!25:25,Assumptions!26:26))^(1/DM13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DN12,Assumptions!25:25,Assumptions!26:26))^(1/DN13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DO12,Assumptions!25:25,Assumptions!26:26))^(1/DO13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DP12,Assumptions!25:25,Assumptions!26:26))^(1/DP13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DQ12,Assumptions!25:25,Assumptions!26:26))^(1/DQ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DR12,Assumptions!25:25,Assumptions!26:26))^(1/DR13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DS12,Assumptions!25:25,Assumptions!26:26))^(1/DS13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DT12,Assumptions!25:25,Assumptions!26:26))^(1/DT13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DU12,Assumptions!25:25,Assumptions!26:26))^(1/DU13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DV12,Assumptions!25:25,Assumptions!26:26))^(1/DV13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DW12,Assumptions!25:25,Assumptions!26:26))^(1/DW13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DX12,Assumptions!25:25,Assumptions!26:26))^(1/DX13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DY12,Assumptions!25:25,Assumptions!26:26))^(1/DY13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(DZ12,Assumptions!25:25,Assumptions!26:26))^(1/DZ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EA12,Assumptions!25:25,Assumptions!26:26))^(1/EA13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EB12,Assumptions!25:25,Assumptions!26:26))^(1/EB13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EC12,Assumptions!25:25,Assumptions!26:26))^(1/EC13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(ED12,Assumptions!25:25,Assumptions!26:26))^(1/ED13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EE12,Assumptions!25:25,Assumptions!26:26))^(1/EE13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EF12,Assumptions!25:25,Assumptions!26:26))^(1/EF13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EG12,Assumptions!25:25,Assumptions!26:26))^(1/EG13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EH12,Assumptions!25:25,Assumptions!26:26))^(1/EH13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EI12,Assumptions!25:25,Assumptions!26:26))^(1/EI13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EJ12,Assumptions!25:25,Assumptions!26:26))^(1/EJ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EK12,Assumptions!25:25,Assumptions!26:26))^(1/EK13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EL12,Assumptions!25:25,Assumptions!26:26))^(1/EL13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EM12,Assumptions!25:25,Assumptions!26:26))^(1/EM13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EN12,Assumptions!25:25,Assumptions!26:26))^(1/EN13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EO12,Assumptions!25:25,Assumptions!26:26))^(1/EO13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EP12,Assumptions!25:25,Assumptions!26:26))^(1/EP13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EQ12,Assumptions!25:25,Assumptions!26:26))^(1/EQ13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(ER12,Assumptions!25:25,Assumptions!26:26))^(1/ER13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(ES12,Assumptions!25:25,Assumptions!26:26))^(1/ES13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(ET12,Assumptions!25:25,Assumptions!26:26))^(1/ET13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EU12,Assumptions!25:25,Assumptions!26:26))^(1/EU13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EV12,Assumptions!25:25,Assumptions!26:26))^(1/EV13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EW12,Assumptions!25:25,Assumptions!26:26))^(1/EW13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EX12,Assumptions!25:25,Assumptions!26:26))^(1/EX13)-1","v":4.4699400431826852E-3},{"$f":"(1+LOOKUP(EY12,Assumptions!25:25,Assumptions!26:26))^(1/EY13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(EZ12,Assumptions!25:25,Assumptions!26:26))^(1/EZ13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FA12,Assumptions!25:25,Assumptions!26:26))^(1/FA13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FB12,Assumptions!25:25,Assumptions!26:26))^(1/FB13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FC12,Assumptions!25:25,Assumptions!26:26))^(1/FC13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FD12,Assumptions!25:25,Assumptions!26:26))^(1/FD13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FE12,Assumptions!25:25,Assumptions!26:26))^(1/FE13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FF12,Assumptions!25:25,Assumptions!26:26))^(1/FF13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FG12,Assumptions!25:25,Assumptions!26:26))^(1/FG13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FH12,Assumptions!25:25,Assumptions!26:26))^(1/FH13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FI12,Assumptions!25:25,Assumptions!26:26))^(1/FI13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FJ12,Assumptions!25:25,Assumptions!26:26))^(1/FJ13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FK12,Assumptions!25:25,Assumptions!26:26))^(1/FK13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FL12,Assumptions!25:25,Assumptions!26:26))^(1/FL13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FM12,Assumptions!25:25,Assumptions!26:26))^(1/FM13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FN12,Assumptions!25:25,Assumptions!26:26))^(1/FN13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FO12,Assumptions!25:25,Assumptions!26:26))^(1/FO13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FP12,Assumptions!25:25,Assumptions!26:26))^(1/FP13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FQ12,Assumptions!25:25,Assumptions!26:26))^(1/FQ13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FR12,Assumptions!25:25,Assumptions!26:26))^(1/FR13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FS12,Assumptions!25:25,Assumptions!26:26))^(1/FS13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FT12,Assumptions!25:25,Assumptions!26:26))^(1/FT13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FU12,Assumptions!25:25,Assumptions!26:26))^(1/FU13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FV12,Assumptions!25:25,Assumptions!26:26))^(1/FV13)-1","v":1.8000000000000016E-2},{"$f":"(1+LOOKUP(FW12,Assumptions!25:25,Assumptions!26:26))^(1/FW13)-1","v":1.8000000000000016E-2}]
[null,null,"Inflation Rate - Costs",null,"Pct",null,null,null,null,null,null,{"$f":"(1+LOOKUP(L12,Assumptions!25:25,Assumptions!27:27))^(1/L13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(M12,Assumptions!25:25,Assumptions!27:27))^(1/M13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(N12,Assumptions!25:25,Assumptions!27:27))^(1/N13)-1","v":4.9999999999998934E-3},{"$f":"(1+LOOKUP(O12,Assumptions!25:25,Assumptions!27:27))^(1/O13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(P12,Assumptions!25:25,Assumptions!27:27))^(1/P13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Q12,Assumptions!25:25,Assumptions!27:27))^(1/Q13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(R12,Assumptions!25:25,Assumptions!27:27))^(1/R13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(S12,Assumptions!25:25,Assumptions!27:27))^(1/S13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(T12,Assumptions!25:25,Assumptions!27:27))^(1/T13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(U12,Assumptions!25:25,Assumptions!27:27))^(1/U13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(V12,Assumptions!25:25,Assumptions!27:27))^(1/V13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(W12,Assumptions!25:25,Assumptions!27:27))^(1/W13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(X12,Assumptions!25:25,Assumptions!27:27))^(1/X13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Y12,Assumptions!25:25,Assumptions!27:27))^(1/Y13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(Z12,Assumptions!25:25,Assumptions!27:27))^(1/Z13)-1","v":4.1571484472902043E-4},{"$f":"(1+LOOKUP(AA12,Assumptions!25:25,Assumptions!27:27))^(1/AA13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AB12,Assumptions!25:25,Assumptions!27:27))^(1/AB13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AC12,Assumptions!25:25,Assumptions!27:27))^(1/AC13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AD12,Assumptions!25:25,Assumptions!27:27))^(1/AD13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AE12,Assumptions!25:25,Assumptions!27:27))^(1/AE13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AF12,Assumptions!25:25,Assumptions!27:27))^(1/AF13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AG12,Assumptions!25:25,Assumptions!27:27))^(1/AG13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AH12,Assumptions!25:25,Assumptions!27:27))^(1/AH13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AI12,Assumptions!25:25,Assumptions!27:27))^(1/AI13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AJ12,Assumptions!25:25,Assumptions!27:27))^(1/AJ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AK12,Assumptions!25:25,Assumptions!27:27))^(1/AK13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AL12,Assumptions!25:25,Assumptions!27:27))^(1/AL13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AM12,Assumptions!25:25,Assumptions!27:27))^(1/AM13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AN12,Assumptions!25:25,Assumptions!27:27))^(1/AN13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AO12,Assumptions!25:25,Assumptions!27:27))^(1/AO13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AP12,Assumptions!25:25,Assumptions!27:27))^(1/AP13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AQ12,Assumptions!25:25,Assumptions!27:27))^(1/AQ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AR12,Assumptions!25:25,Assumptions!27:27))^(1/AR13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AS12,Assumptions!25:25,Assumptions!27:27))^(1/AS13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AT12,Assumptions!25:25,Assumptions!27:27))^(1/AT13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AU12,Assumptions!25:25,Assumptions!27:27))^(1/AU13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AV12,Assumptions!25:25,Assumptions!27:27))^(1/AV13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AW12,Assumptions!25:25,Assumptions!27:27))^(1/AW13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AX12,Assumptions!25:25,Assumptions!27:27))^(1/AX13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AY12,Assumptions!25:25,Assumptions!27:27))^(1/AY13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(AZ12,Assumptions!25:25,Assumptions!27:27))^(1/AZ13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BA12,Assumptions!25:25,Assumptions!27:27))^(1/BA13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BB12,Assumptions!25:25,Assumptions!27:27))^(1/BB13)-1","v":8.295381143461622E-4},{"$f":"(1+LOOKUP(BC12,Assumptions!25:25,Assumptions!27:27))^(1/BC13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BD12,Assumptions!25:25,Assumptions!27:27))^(1/BD13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BE12,Assumptions!25:25,Assumptions!27:27))^(1/BE13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BF12,Assumptions!25:25,Assumptions!27:27))^(1/BF13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BG12,Assumptions!25:25,Assumptions!27:27))^(1/BG13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BH12,Assumptions!25:25,Assumptions!27:27))^(1/BH13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BI12,Assumptions!25:25,Assumptions!27:27))^(1/BI13)-1","v":2.4906793143211203E-3},{"$f":"(1+LOOKUP(BJ12,Assumptions!25:25,Assumptions!27:27))^(1/BJ13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BK12,Assumptions!25:25,Assumptions!27:27))^(1/BK13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BL12,Assumptions!25:25,Assumptions!27:27))^(1/BL13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BM12,Assumptions!25:25,Assumptions!27:27))^(1/BM13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BN12,Assumptions!25:25,Assumptions!27:27))^(1/BN13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BO12,Assumptions!25:25,Assumptions!27:27))^(1/BO13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BP12,Assumptions!25:25,Assumptions!27:27))^(1/BP13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BQ12,Assumptions!25:25,Assumptions!27:27))^(1/BQ13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BR12,Assumptions!25:25,Assumptions!27:27))^(1/BR13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BS12,Assumptions!25:25,Assumptions!27:27))^(1/BS13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BT12,Assumptions!25:25,Assumptions!27:27))^(1/BT13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BU12,Assumptions!25:25,Assumptions!27:27))^(1/BU13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BV12,Assumptions!25:25,Assumptions!27:27))^(1/BV13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BW12,Assumptions!25:25,Assumptions!27:27))^(1/BW13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BX12,Assumptions!25:25,Assumptions!27:27))^(1/BX13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BY12,Assumptions!25:25,Assumptions!27:27))^(1/BY13)-1","v":2.7387284930973088E-3},{"$f":"(1+LOOKUP(BZ12,Assumptions!25:25,Assumptions!27:27))^(1/BZ13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CA12,Assumptions!25:25,Assumptions!27:27))^(1/CA13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CB12,Assumptions!25:25,Assumptions!27:27))^(1/CB13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CC12,Assumptions!25:25,Assumptions!27:27))^(1/CC13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CD12,Assumptions!25:25,Assumptions!27:27))^(1/CD13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CE12,Assumptions!25:25,Assumptions!27:27))^(1/CE13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CF12,Assumptions!25:25,Assumptions!27:27))^(1/CF13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CG12,Assumptions!25:25,Assumptions!27:27))^(1/CG13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CH12,Assumptions!25:25,Assumptions!27:27))^(1/CH13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CI12,Assumptions!25:25,Assumptions!27:27))^(1/CI13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CJ12,Assumptions!25:25,Assumptions!27:27))^(1/CJ13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CK12,Assumptions!25:25,Assumptions!27:27))^(1/CK13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CL12,Assumptions!25:25,Assumptions!27:27))^(1/CL13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CM12,Assumptions!25:25,Assumptions!27:27))^(1/CM13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CN12,Assumptions!25:25,Assumptions!27:27))^(1/CN13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CO12,Assumptions!25:25,Assumptions!27:27))^(1/CO13)-1","v":3.7290889380929837E-3},{"$f":"(1+LOOKUP(CP12,Assumptions!25:25,Assumptions!27:27))^(1/CP13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CQ12,Assumptions!25:25,Assumptions!27:27))^(1/CQ13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CR12,Assumptions!25:25,Assumptions!27:27))^(1/CR13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CS12,Assumptions!25:25,Assumptions!27:27))^(1/CS13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CT12,Assumptions!25:25,Assumptions!27:27))^(1/CT13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CU12,Assumptions!25:25,Assumptions!27:27))^(1/CU13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CV12,Assumptions!25:25,Assumptions!27:27))^(1/CV13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CW12,Assumptions!25:25,Assumptions!27:27))^(1/CW13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CX12,Assumptions!25:25,Assumptions!27:27))^(1/CX13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CY12,Assumptions!25:25,Assumptions!27:27))^(1/CY13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(CZ12,Assumptions!25:25,Assumptions!27:27))^(1/CZ13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DA12,Assumptions!25:25,Assumptions!27:27))^(1/DA13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DB12,Assumptions!25:25,Assumptions!27:27))^(1/DB13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DC12,Assumptions!25:25,Assumptions!27:27))^(1/DC13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DD12,Assumptions!25:25,Assumptions!27:27))^(1/DD13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DE12,Assumptions!25:25,Assumptions!27:27))^(1/DE13)-1","v":4.9629315732038215E-3},{"$f":"(1+LOOKUP(DF12,Assumptions!25:25,Assumptions!27:27))^(1/DF13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DG12,Assumptions!25:25,Assumptions!27:27))^(1/DG13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DH12,Assumptions!25:25,Assumptions!27:27))^(1/DH13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DI12,Assumptions!25:25,Assumptions!27:27))^(1/DI13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DJ12,Assumptions!25:25,Assumptions!27:27))^(1/DJ13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DK12,Assumptions!25:25,Assumptions!27:27))^(1/DK13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DL12,Assumptions!25:25,Assumptions!27:27))^(1/DL13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DM12,Assumptions!25:25,Assumptions!27:27))^(1/DM13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DN12,Assumptions!25:25,Assumptions!27:27))^(1/DN13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DO12,Assumptions!25:25,Assumptions!27:27))^(1/DO13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DP12,Assumptions!25:25,Assumptions!27:27))^(1/DP13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DQ12,Assumptions!25:25,Assumptions!27:27))^(1/DQ13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DR12,Assumptions!25:25,Assumptions!27:27))^(1/DR13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DS12,Assumptions!25:25,Assumptions!27:27))^(1/DS13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DT12,Assumptions!25:25,Assumptions!27:27))^(1/DT13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DU12,Assumptions!25:25,Assumptions!27:27))^(1/DU13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DV12,Assumptions!25:25,Assumptions!27:27))^(1/DV13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DW12,Assumptions!25:25,Assumptions!27:27))^(1/DW13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DX12,Assumptions!25:25,Assumptions!27:27))^(1/DX13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DY12,Assumptions!25:25,Assumptions!27:27))^(1/DY13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(DZ12,Assumptions!25:25,Assumptions!27:27))^(1/DZ13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EA12,Assumptions!25:25,Assumptions!27:27))^(1/EA13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EB12,Assumptions!25:25,Assumptions!27:27))^(1/EB13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EC12,Assumptions!25:25,Assumptions!27:27))^(1/EC13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(ED12,Assumptions!25:25,Assumptions!27:27))^(1/ED13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EE12,Assumptions!25:25,Assumptions!27:27))^(1/EE13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EF12,Assumptions!25:25,Assumptions!27:27))^(1/EF13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EG12,Assumptions!25:25,Assumptions!27:27))^(1/EG13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EH12,Assumptions!25:25,Assumptions!27:27))^(1/EH13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EI12,Assumptions!25:25,Assumptions!27:27))^(1/EI13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EJ12,Assumptions!25:25,Assumptions!27:27))^(1/EJ13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EK12,Assumptions!25:25,Assumptions!27:27))^(1/EK13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EL12,Assumptions!25:25,Assumptions!27:27))^(1/EL13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EM12,Assumptions!25:25,Assumptions!27:27))^(1/EM13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EN12,Assumptions!25:25,Assumptions!27:27))^(1/EN13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EO12,Assumptions!25:25,Assumptions!27:27))^(1/EO13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EP12,Assumptions!25:25,Assumptions!27:27))^(1/EP13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EQ12,Assumptions!25:25,Assumptions!27:27))^(1/EQ13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(ER12,Assumptions!25:25,Assumptions!27:27))^(1/ER13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(ES12,Assumptions!25:25,Assumptions!27:27))^(1/ES13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(ET12,Assumptions!25:25,Assumptions!27:27))^(1/ET13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EU12,Assumptions!25:25,Assumptions!27:27))^(1/EU13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EV12,Assumptions!25:25,Assumptions!27:27))^(1/EV13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EW12,Assumptions!25:25,Assumptions!27:27))^(1/EW13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EX12,Assumptions!25:25,Assumptions!27:27))^(1/EX13)-1","v":5.4551986478605929E-3},{"$f":"(1+LOOKUP(EY12,Assumptions!25:25,Assumptions!27:27))^(1/EY13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(EZ12,Assumptions!25:25,Assumptions!27:27))^(1/EZ13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FA12,Assumptions!25:25,Assumptions!27:27))^(1/FA13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FB12,Assumptions!25:25,Assumptions!27:27))^(1/FB13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FC12,Assumptions!25:25,Assumptions!27:27))^(1/FC13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FD12,Assumptions!25:25,Assumptions!27:27))^(1/FD13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FE12,Assumptions!25:25,Assumptions!27:27))^(1/FE13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FF12,Assumptions!25:25,Assumptions!27:27))^(1/FF13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FG12,Assumptions!25:25,Assumptions!27:27))^(1/FG13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FH12,Assumptions!25:25,Assumptions!27:27))^(1/FH13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FI12,Assumptions!25:25,Assumptions!27:27))^(1/FI13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FJ12,Assumptions!25:25,Assumptions!27:27))^(1/FJ13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FK12,Assumptions!25:25,Assumptions!27:27))^(1/FK13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FL12,Assumptions!25:25,Assumptions!27:27))^(1/FL13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FM12,Assumptions!25:25,Assumptions!27:27))^(1/FM13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FN12,Assumptions!25:25,Assumptions!27:27))^(1/FN13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FO12,Assumptions!25:25,Assumptions!27:27))^(1/FO13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FP12,Assumptions!25:25,Assumptions!27:27))^(1/FP13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FQ12,Assumptions!25:25,Assumptions!27:27))^(1/FQ13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FR12,Assumptions!25:25,Assumptions!27:27))^(1/FR13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FS12,Assumptions!25:25,Assumptions!27:27))^(1/FS13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FT12,Assumptions!25:25,Assumptions!27:27))^(1/FT13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FU12,Assumptions!25:25,Assumptions!27:27))^(1/FU13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FV12,Assumptions!25:25,Assumptions!27:27))^(1/FV13)-1","v":2.200000000000002E-2},{"$f":"(1+LOOKUP(FW12,Assumptions!25:25,Assumptions!27:27))^(1/FW13)-1","v":2.200000000000002E-2}]
[null,null,"Inflation Index Revenues",null,"Index",null,null,null,null,null,1,{"$f":"K31*(1+L29)","v":1.0049999999999999},{"$f":"L31*(1+M29)","v":1.0100249999999997},1.0150751249999996,1.0154971067979772,1.0159192640200525,1.0163415967391518,1.0167641050282319,1.0171867889602797,1.0176096486083128,1.0180326840453788,1.0184558953445557,1.0188792825789523,1.0193028458217073,1.0197265851459898,1.0201505006249998,1.0209967543476375,1.0218437100699926,1.0226913683744006,1.0235397298436799,1.0243887950611328,1.0252385646105451,1.026089039076187,1.0269402190428134,1.0277921050956644,1.0286446978204653,1.0294979978034275,1.0303520056312485,1.0312067218911127,1.0320621471706914,1.0329182820581435,1.0337751271421156,1.0346326830117429,1.0354909502566494,1.0363499294669478,1.0372096212332407,1.0380700261466203,1.0389311447986691,1.039792977781461,1.0406555256875603,1.041518789110023,1.0423827686423974,1.043247464878724,1.0441128784135358,1.0467134287616167,1.0493204562466554,1.0519339770011229,1.0545540071976711,1.0571805630492328,1.059813660809122,1.0624533167711343,1.0653630879423612,1.068280828186803,1.0712065593295879,1.0741403032556165,1.0770820819097269,1.0800319172968575,1.0829898314822131,1.0859558465914281,1.0889299848107337,1.0919122683871227,1.094902719628517,1.0979013609039334,1.1009082146436513,1.1039233033393807,1.1069466495444304,{"$f":"BX31*(1+BY29)","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,{"$f":"DG31*(1+DH29)","v":1.2822732828520143},1.2880049675453378,1.2937622725255868,1.299545312313908,1.3053542019433504,1.3111890569611537,1.3170499934310473,1.3229371279355582,1.3288505775783304,1.3347904599864542,1.3407568933128058,1.346749996238398,1.3527698879747401,1.35881668826621,1.3648905173924362,1.3709914961706891,1.3771197459582853,1.3832753886550018,1.3894585467054998,1.3956693431017613,1.4019079013855342,1.4081743456507916,1.4144688005461987,1.4207913912775927,1.4271422436104737,1.4335214838725057,1.4399292389560301,1.4463656363205892,1.4528308039954621,1.4593248705822106,1.4658479652572385,1.4724002177743596,1.4789817584673801,1.4855927182526902,1.4922332286318685,1.4989034216942978,1.5056034301197927,1.5123333871812383,1.5190934267472418,1.5258836832847948,1.5327042918619487,1.5395553881505004,1.5464371084286921,1.5742729763804086,1.6026098899552561,1.6314568679744508,1.6608230915979909,1.6907179072467549,1.7211508295771965,1.752131544509586,1.7836699123107584,1.8157759707323522,1.8484599382055347,1.8817322170932342,1.9156033970009125,1.9500842581469291,1.9851857747935739,2.0209191187398585,2.0572956628771761,2.0943269848089652,2.1320248705355267,2.1704013182051662,2.2094685419328592,2.2492389756876507,{"$f":"FS31*(1+FT29)","v":2.2897252772500285},2.3309403322405289,2.3728972582208585,2.4156094088688338]
[null,null,"Inflation Index Costs",null,"Index",null,null,null,null,null,1,{"$f":"K32*(1+L30)","v":1.0049999999999999},{"$f":"L32*(1+M30)","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,{"$f":"BX32*(1+BY30)","v":1.1099782758738763},1.1141174835839611,1.11827212676773,1.1224422629854374,1.1266279500119845,1.1308292458377205,1.1350462086692459,1.1392788969302188,1.1435273692621641,1.1477916845252862,1.1520719017992846,1.156368080384172,1.1606802798010964,1.1650085597931654,1.1693529803262737,1.1737136015899345,1.1780904839981128,1.1839372664572381,1.1898130660976314,1.1957180269295777,1.2016522936780756,1.2076160117863832,1.2136093274195843,1.2196323874681696,1.2256853395516374,1.2317683320221113,1.2378815139679764,1.2440250352175335,1.2501990463426707,1.256403698662554,1.2626391442473364,1.2689055359218846,1.2752030272695245,1.2821595130996331,1.2891539479418357,{"$f":"DG32*(1+DH30)","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,{"$f":"FS32*(1+FT30)","v":2.6291878724108853},2.6870300056039249,2.7461446657272113,2.8065598483732099]
[]
[null,null,"Room Rate per Day",null,"USD/Day",null,null,{"$f":"Assumptions!G31","v":180},null,null,null,{"$f":"$H$34","v":180},{"$f":"$H$34","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,{"$f":"$H$34","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,{"$f":"$H$34","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,null,"Inflated Room Rate per Day",null,"USD/Day",null,null,null,null,null,null,{"$f":"L34*L31","v":180.89999999999998},{"$f":"M34*M31","v":181.80449999999996},182.71352249999993,182.78947922363591,182.86546752360945,182.94148741304733,183.01753890508175,183.09362201285035,183.16973674949631,183.2458831281682,183.32206116202002,183.39827086421141,183.47451224790731,183.55078532627817,183.62709011249996,183.77941578257474,183.93186781259868,184.08444630739211,184.23715137186238,184.38998311100391,184.54294162989811,184.69602703371365,184.84923942770641,185.00257891721961,185.15604560768375,185.30963960461696,185.46336101362473,185.6172099404003,185.77118649072446,185.92529077046584,186.07952288558081,186.23388294211372,186.38837104619688,186.5429873040506,186.69773182198333,186.85260470639165,187.00760606376045,187.16273600066296,187.31799462376085,187.47338203980414,187.62889835563155,187.78454367817031,187.94031811443645,188.408417177091,188.87768212439798,189.34811586020211,189.81972129558079,190.29250134886189,190.76645894564194,191.24159701880419,191.76535582962501,192.29054907362453,192.81718067932582,193.34525458601098,193.87477474375083,194.40574511343436,194.93816966679836,195.47205238645705,196.00739726593207,196.54420830968209,197.08248953313307,197.62224496270801,198.16347863585725,198.70619460108853,199.25039691799748,{"$f":"BY34*BY31","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,{"$f":"DH34*DH31","v":230.80919091336256},{"$f":"DI34*DI31","v":231.84089415816081},{"$f":"DJ34*DJ31","v":232.87720905460563},{"$f":"DK34*DK31","v":233.91815621650343},{"$f":"DL34*DL31","v":234.96375634980308},{"$f":"DM34*DM31","v":236.01403025300766},{"$f":"DN34*DN31","v":237.06899881758852},{"$f":"DO34*DO31","v":238.12868302840047},{"$f":"DP34*DP31","v":239.19310396409946},{"$f":"DQ34*DQ31","v":240.26228279756174},{"$f":"DR34*DR31","v":241.33624079630505},{"$f":"DS34*DS31","v":242.41499932291163},{"$f":"DT34*DT31","v":243.4985798354532},{"$f":"DU34*DU31","v":244.5870038879178},{"$f":"DV34*DV31","v":245.68029313063852},{"$f":"DW34*DW31","v":246.77846931072403},{"$f":"DX34*DX31","v":247.88155427249137},{"$f":"DY34*DY31","v":248.98956995790033},{"$f":"DZ34*DZ31","v":250.10253840698996},{"$f":"EA34*EA31","v":251.22048175831702},{"$f":"EB34*EB31","v":252.34342224939616},{"$f":"EC34*EC31","v":253.47138221714249},{"$f":"ED34*ED31","v":254.60438409831576},{"$f":"EE34*EE31","v":255.74245042996668},{"$f":"EF34*EF31","v":256.88560384988529},{"$f":"EG34*EG31","v":258.03386709705103},{"$f":"EH34*EH31","v":259.1872630120854},{"$f":"EI34*EI31","v":260.34581453770608},{"$f":"EJ34*EJ31","v":261.50954471918317},{"$f":"EK34*EK31","v":262.6784767047979},{"$f":"EL34*EL31","v":263.8526337463029},{"$f":"EM34*EM31","v":265.03203919938471},{"$f":"EN34*EN31","v":266.2167165241284},{"$f":"EO34*EO31","v":267.40668928548422},{"$f":"EP34*EP31","v":268.60198115373635},{"$f":"EQ34*EQ31","v":269.80261590497361},{"$f":"ER34*ER31","v":271.00861742156269},{"$f":"ES34*ES31","v":272.22000969262291},{"$f":"ET34*ET31","v":273.43681681450352},{"$f":"EU34*EU31","v":274.65906299126306},{"$f":"EV34*EV31","v":275.88677253515078},{"$f":"EW34*EW31","v":277.11996986709005},{"$f":"EX34*EX31","v":278.3586795171646},{"$f":"EY34*EY31","v":283.36913574847358},{"$f":"EZ34*EZ31","v":288.46978019194609},{"$f":"FA34*FA31","v":293.66223623540117},{"$f":"FB34*FB31","v":298.94815648763836},{"$f":"FC34*FC31","v":304.32922330441585},{"$f":"FD34*FD31","v":309.80714932389537},{"$f":"FE34*FE31","v":315.38367801172546},{"$f":"FF34*FF31","v":321.0605842159365},{"$f":"FG34*FG31","v":326.83967473182338},{"$f":"FH34*FH31","v":332.72278887699622},{"$f":"FI34*FI31","v":338.71179907678214},{"$f":"FJ34*FJ31","v":344.80861146016423},{"$f":"FK34*FK31","v":351.01516646644723},{"$f":"FL34*FL31","v":357.33343946284333},{"$f":"FM34*FM31","v":363.76544137317455},{"$f":"FN34*FN31","v":370.31321931789171},{"$f":"FO34*FO31","v":376.97885726561373},{"$f":"FP34*FP31","v":383.76447669639481},{"$f":"FQ34*FQ31","v":390.67223727692993},{"$f":"FR34*FR31","v":397.70433754791469},{"$f":"FS34*FS31","v":404.86301562377713},{"$f":"FT34*FT31","v":412.15054990500511},{"$f":"FU34*FU31","v":419.56925980329521},{"$f":"FV34*FV31","v":427.12150647975454},{"$f":"FW34*FW31","v":434.8096935963901}]
[]
[null,null,"Utilisation Rate",null,"Pct",null,null,null,null,null,null,{"$f":"LOOKUP(L8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB8,Assumptions!33:33,Assumptions!34:34)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC8,Assumptions!33:33,Assumptions!34:34)","v":0.6},{"$f":"LOOKUP(BD8,Assumptions!33:33,Assumptions!34:34)","v":0.6},{"$f":"LOOKUP(BE8,Assumptions!33:33,Assumptions!34:34)","v":0.6},{"$f":"LOOKUP(BF8,Assumptions!33:33,Assumptions!34:34)","v":0.6},{"$f":"LOOKUP(BG8,Assumptions!33:33,Assumptions!34:34)","v":0.65},{"$f":"LOOKUP(BH8,Assumptions!33:33,Assumptions!34:34)","v":0.65},{"$f":"LOOKUP(BI8,Assumptions!33:33,Assumptions!34:34)","v":0.65},{"$f":"LOOKUP(BJ8,Assumptions!33:33,Assumptions!34:34)","v":0.65},{"$f":"LOOKUP(BK8,Assumptions!33:33,Assumptions!34:34)","v":0.7},{"$f":"LOOKUP(BL8,Assumptions!33:33,Assumptions!34:34)","v":0.7},{"$f":"LOOKUP(BM8,Assumptions!33:33,Assumptions!34:34)","v":0.7},{"$f":"LOOKUP(BN8,Assumptions!33:33,Assumptions!34:34)","v":0.7},{"$f":"LOOKUP(BO8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BP8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BQ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BR8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BS8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BT8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BU8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BV8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BW8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BX8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BY8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(BZ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CA8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CB8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CC8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CD8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CE8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CF8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CG8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CH8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CI8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CJ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CK8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CL8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CM8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CN8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CO8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CP8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CQ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CR8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CS8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CT8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CU8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CV8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CW8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CX8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CY8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(CZ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DA8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DB8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DC8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DD8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DE8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DF8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DG8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DH8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DI8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DJ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DK8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DL8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DM8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DN8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DO8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DP8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DQ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DR8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DS8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DT8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DU8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DV8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DW8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DX8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DY8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(DZ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EA8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EB8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EC8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(ED8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EE8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EF8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EG8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EH8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EI8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EJ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EK8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EL8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EM8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EN8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EO8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EP8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EQ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(ER8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(ES8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(ET8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EU8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EV8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EW8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EX8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EY8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(EZ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FA8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FB8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FC8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FD8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FE8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FF8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FG8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FH8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FI8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FJ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FK8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FL8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FM8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FN8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FO8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FP8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FQ8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FR8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FS8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FT8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FU8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FV8,Assumptions!33:33,Assumptions!34:34)","v":0.75},{"$f":"LOOKUP(FW8,Assumptions!33:33,Assumptions!34:34)","v":0.75}]
[null,null,"Rooms Sold",null,"Room/Period",null,null,null,null,null,null,{"$f":"IF(L5,L37*L25*360*L14)","v":false},{"$f":"IF(M5,M37*M25*360*M14)","v":false},{"$f":"IF(N5,N37*N25*360*N14)","v":false},{"$f":"IF(O5,O37*O25*360*O14)","v":false},{"$f":"IF(P5,P37*P25*360*P14)","v":false},{"$f":"IF(Q5,Q37*Q25*360*Q14)","v":false},{"$f":"IF(R5,R37*R25*360*R14)","v":false},{"$f":"IF(S5,S37*S25*360*S14)","v":false},{"$f":"IF(T5,T37*T25*360*T14)","v":false},{"$f":"IF(U5,U37*U25*360*U14)","v":false},{"$f":"IF(V5,V37*V25*360*V14)","v":false},{"$f":"IF(W5,W37*W25*360*W14)","v":false},{"$f":"IF(X5,X37*X25*360*X14)","v":false},{"$f":"IF(Y5,Y37*Y25*360*Y14)","v":false},{"$f":"IF(Z5,Z37*Z25*360*Z14)","v":false},{"$f":"IF(AA5,AA37*AA25*360*AA14)","v":false},{"$f":"IF(AB5,AB37*AB25*360*AB14)","v":false},{"$f":"IF(AC5,AC37*AC25*360*AC14)","v":false},{"$f":"IF(AD5,AD37*AD25*360*AD14)","v":false},{"$f":"IF(AE5,AE37*AE25*360*AE14)","v":false},{"$f":"IF(AF5,AF37*AF25*360*AF14)","v":false},{"$f":"IF(AG5,AG37*AG25*360*AG14)","v":false},{"$f":"IF(AH5,AH37*AH25*360*AH14)","v":false},{"$f":"IF(AI5,AI37*AI25*360*AI14)","v":false},{"$f":"IF(AJ5,AJ37*AJ25*360*AJ14)","v":false},{"$f":"IF(AK5,AK37*AK25*360*AK14)","v":false},{"$f":"IF(AL5,AL37*AL25*360*AL14)","v":false},{"$f":"IF(AM5,AM37*AM25*360*AM14)","v":false},{"$f":"IF(AN5,AN37*AN25*360*AN14)","v":false},{"$f":"IF(AO5,AO37*AO25*360*AO14)","v":false},{"$f":"IF(AP5,AP37*AP25*360*AP14)","v":false},{"$f":"IF(AQ5,AQ37*AQ25*360*AQ14)","v":false},{"$f":"IF(AR5,AR37*AR25*360*AR14)","v":false},{"$f":"IF(AS5,AS37*AS25*360*AS14)","v":false},{"$f":"IF(AT5,AT37*AT25*360*AT14)","v":false},{"$f":"IF(AU5,AU37*AU25*360*AU14)","v":false},{"$f":"IF(AV5,AV37*AV25*360*AV14)","v":false},{"$f":"IF(AW5,AW37*AW25*360*AW14)","v":false},{"$f":"IF(AX5,AX37*AX25*360*AX14)","v":false},{"$f":"IF(AY5,AY37*AY25*360*AY14)","v":false},{"$f":"IF(AZ5,AZ37*AZ25*360*AZ14)","v":false},{"$f":"IF(BA5,BA37*BA25*360*BA14)","v":false},{"$f":"IF(BB5,BB37*BB25*360*BB14)","v":false},{"$f":"IF(BC5,BC37*BC25*360*BC14)","v":4320},{"$f":"IF(BD5,BD37*BD25*360*BD14)","v":4320},{"$f":"IF(BE5,BE37*BE25*360*BE14)","v":4320},{"$f":"IF(BF5,BF37*BF25*360*BF14)","v":4320},{"$f":"IF(BG5,BG37*BG25*360*BG14)","v":4680},{"$f":"IF(BH5,BH37*BH25*360*BH14)","v":4680},{"$f":"IF(BI5,BI37*BI25*360*BI14)","v":4680},{"$f":"IF(BJ5,BJ37*BJ25*360*BJ14)","v":4680},{"$f":"IF(BK5,BK37*BK25*360*BK14)","v":5040},{"$f":"IF(BL5,BL37*BL25*360*BL14)","v":5040},{"$f":"IF(BM5,BM37*BM25*360*BM14)","v":5040},{"$f":"IF(BN5,BN37*BN25*360*BN14)","v":5040},{"$f":"IF(BO5,BO37*BO25*360*BO14)","v":5400},{"$f":"IF(BP5,BP37*BP25*360*BP14)","v":5400},{"$f":"IF(BQ5,BQ37*BQ25*360*BQ14)","v":5400},{"$f":"IF(BR5,BR37*BR25*360*BR14)","v":5400},{"$f":"IF(BS5,BS37*BS25*360*BS14)","v":5400},{"$f":"IF(BT5,BT37*BT25*360*BT14)","v":5400},{"$f":"IF(BU5,BU37*BU25*360*BU14)","v":5400},{"$f":"IF(BV5,BV37*BV25*360*BV14)","v":5400},{"$f":"IF(BW5,BW37*BW25*360*BW14)","v":5400},{"$f":"IF(BX5,BX37*BX25*360*BX14)","v":5400},{"$f":"IF(BY5,BY37*BY25*360*BY14)","v":5400},{"$f":"IF(BZ5,BZ37*BZ25*360*BZ14)","v":5400},{"$f":"IF(CA5,CA37*CA25*360*CA14)","v":5400},{"$f":"IF(CB5,CB37*CB25*360*CB14)","v":5400},{"$f":"IF(CC5,CC37*CC25*360*CC14)","v":5400},{"$f":"IF(CD5,CD37*CD25*360*CD14)","v":5400},{"$f":"IF(CE5,CE37*CE25*360*CE14)","v":5400},{"$f":"IF(CF5,CF37*CF25*360*CF14)","v":5400},{"$f":"IF(CG5,CG37*CG25*360*CG14)","v":5400},{"$f":"IF(CH5,CH37*CH25*360*CH14)","v":5400},{"$f":"IF(CI5,CI37*CI25*360*CI14)","v":5400},{"$f":"IF(CJ5,CJ37*CJ25*360*CJ14)","v":5400},{"$f":"IF(CK5,CK37*CK25*360*CK14)","v":5400},{"$f":"IF(CL5,CL37*CL25*360*CL14)","v":5400},{"$f":"IF(CM5,CM37*CM25*360*CM14)","v":5400},{"$f":"IF(CN5,CN37*CN25*360*CN14)","v":5400},{"$f":"IF(CO5,CO37*CO25*360*CO14)","v":5400},{"$f":"IF(CP5,CP37*CP25*360*CP14)","v":5400},{"$f":"IF(CQ5,CQ37*CQ25*360*CQ14)","v":5400},{"$f":"IF(CR5,CR37*CR25*360*CR14)","v":5400},{"$f":"IF(CS5,CS37*CS25*360*CS14)","v":5400},{"$f":"IF(CT5,CT37*CT25*360*CT14)","v":5400},{"$f":"IF(CU5,CU37*CU25*360*CU14)","v":5400},{"$f":"IF(CV5,CV37*CV25*360*CV14)","v":5400},{"$f":"IF(CW5,CW37*CW25*360*CW14)","v":5400},{"$f":"IF(CX5,CX37*CX25*360*CX14)","v":5400},{"$f":"IF(CY5,CY37*CY25*360*CY14)","v":5400},{"$f":"IF(CZ5,CZ37*CZ25*360*CZ14)","v":5400},{"$f":"IF(DA5,DA37*DA25*360*DA14)","v":5400},{"$f":"IF(DB5,DB37*DB25*360*DB14)","v":5400},{"$f":"IF(DC5,DC37*DC25*360*DC14)","v":5400},{"$f":"IF(DD5,DD37*DD25*360*DD14)","v":5400},{"$f":"IF(DE5,DE37*DE25*360*DE14)","v":5400},{"$f":"IF(DF5,DF37*DF25*360*DF14)","v":5400},{"$f":"IF(DG5,DG37*DG25*360*DG14)","v":5400},{"$f":"IF(DH5,DH37*DH25*360*DH14)","v":5400},{"$f":"IF(DI5,DI37*DI25*360*DI14)","v":5400},{"$f":"IF(DJ5,DJ37*DJ25*360*DJ14)","v":5400},{"$f":"IF(DK5,DK37*DK25*360*DK14)","v":5400},{"$f":"IF(DL5,DL37*DL25*360*DL14)","v":5400},{"$f":"IF(DM5,DM37*DM25*360*DM14)","v":5400},{"$f":"IF(DN5,DN37*DN25*360*DN14)","v":5400},{"$f":"IF(DO5,DO37*DO25*360*DO14)","v":5400},{"$f":"IF(DP5,DP37*DP25*360*DP14)","v":5400},{"$f":"IF(DQ5,DQ37*DQ25*360*DQ14)","v":5400},{"$f":"IF(DR5,DR37*DR25*360*DR14)","v":5400},{"$f":"IF(DS5,DS37*DS25*360*DS14)","v":5400},{"$f":"IF(DT5,DT37*DT25*360*DT14)","v":5400},{"$f":"IF(DU5,DU37*DU25*360*DU14)","v":5400},{"$f":"IF(DV5,DV37*DV25*360*DV14)","v":5400},{"$f":"IF(DW5,DW37*DW25*360*DW14)","v":5400},{"$f":"IF(DX5,DX37*DX25*360*DX14)","v":5400},{"$f":"IF(DY5,DY37*DY25*360*DY14)","v":5400},{"$f":"IF(DZ5,DZ37*DZ25*360*DZ14)","v":5400},{"$f":"IF(EA5,EA37*EA25*360*EA14)","v":5400},{"$f":"IF(EB5,EB37*EB25*360*EB14)","v":5400},{"$f":"IF(EC5,EC37*EC25*360*EC14)","v":5400},{"$f":"IF(ED5,ED37*ED25*360*ED14)","v":5400},{"$f":"IF(EE5,EE37*EE25*360*EE14)","v":5400},{"$f":"IF(EF5,EF37*EF25*360*EF14)","v":5400},{"$f":"IF(EG5,EG37*EG25*360*EG14)","v":5400},{"$f":"IF(EH5,EH37*EH25*360*EH14)","v":5400},{"$f":"IF(EI5,EI37*EI25*360*EI14)","v":5400},{"$f":"IF(EJ5,EJ37*EJ25*360*EJ14)","v":5400},{"$f":"IF(EK5,EK37*EK25*360*EK14)","v":5400},{"$f":"IF(EL5,EL37*EL25*360*EL14)","v":5400},{"$f":"IF(EM5,EM37*EM25*360*EM14)","v":5400},{"$f":"IF(EN5,EN37*EN25*360*EN14)","v":5400},{"$f":"IF(EO5,EO37*EO25*360*EO14)","v":5400},{"$f":"IF(EP5,EP37*EP25*360*EP14)","v":5400},{"$f":"IF(EQ5,EQ37*EQ25*360*EQ14)","v":5400},{"$f":"IF(ER5,ER37*ER25*360*ER14)","v":5400},{"$f":"IF(ES5,ES37*ES25*360*ES14)","v":5400},{"$f":"IF(ET5,ET37*ET25*360*ET14)","v":5400},{"$f":"IF(EU5,EU37*EU25*360*EU14)","v":5400},{"$f":"IF(EV5,EV37*EV25*360*EV14)","v":5400},{"$f":"IF(EW5,EW37*EW25*360*EW14)","v":5400},{"$f":"IF(EX5,EX37*EX25*360*EX14)","v":5400},{"$f":"IF(EY5,EY37*EY25*360*EY14)","v":false},{"$f":"IF(EZ5,EZ37*EZ25*360*EZ14)","v":false},{"$f":"IF(FA5,FA37*FA25*360*FA14)","v":false},{"$f":"IF(FB5,FB37*FB25*360*FB14)","v":false},{"$f":"IF(FC5,FC37*FC25*360*FC14)","v":false},{"$f":"IF(FD5,FD37*FD25*360*FD14)","v":false},{"$f":"IF(FE5,FE37*FE25*360*FE14)","v":false},{"$f":"IF(FF5,FF37*FF25*360*FF14)","v":false},{"$f":"IF(FG5,FG37*FG25*360*FG14)","v":false},{"$f":"IF(FH5,FH37*FH25*360*FH14)","v":false},{"$f":"IF(FI5,FI37*FI25*360*FI14)","v":false},{"$f":"IF(FJ5,FJ37*FJ25*360*FJ14)","v":false},{"$f":"IF(FK5,FK37*FK25*360*FK14)","v":false},{"$f":"IF(FL5,FL37*FL25*360*FL14)","v":false},{"$f":"IF(FM5,FM37*FM25*360*FM14)","v":false},{"$f":"IF(FN5,FN37*FN25*360*FN14)","v":false},{"$f":"IF(FO5,FO37*FO25*360*FO14)","v":false},{"$f":"IF(FP5,FP37*FP25*360*FP14)","v":false},{"$f":"IF(FQ5,FQ37*FQ25*360*FQ14)","v":false},{"$f":"IF(FR5,FR37*FR25*360*FR14)","v":false},{"$f":"IF(FS5,FS37*FS25*360*FS14)","v":false},{"$f":"IF(FT5,FT37*FT25*360*FT14)","v":false},{"$f":"IF(FU5,FU37*FU25*360*FU14)","v":false},{"$f":"IF(FV5,FV37*FV25*360*FV14)","v":false},{"$f":"IF(FW5,FW37*FW25*360*FW14)","v":false}]
[null,null,null,"Total Revenues from Rooms",null,null,null,null,null,null,null,{"$f":"L38*L35","v":0},{"$f":"M38*M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,813924.36220503307,815951.58677739929,817983.86051607318,820021.19599690905,890568.9063126737,892787.02786560426,895010.67404800362,897461.86528264498,969144.36733106768,971798.59062380216,974460.08311349538,977128.86470850417,1049791.0236125456,1052666.1162007111,1055549.0828868682,1058439.9452360333,1061338.7248722834,1064245.4434789186,1067160.1227986233,1070082.784633629,1073013.4508458781,1075952.1433571863,{"$f":"BY38*BY35","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,{"$f":"DH38*DH35","v":1246369.6309321579},{"$f":"DI38*DI35","v":1251940.8284540684},{"$f":"DJ38*DJ35","v":1257536.9288948704},{"$f":"DK38*DK35","v":1263158.0435691185},{"$f":"DL38*DL35","v":1268804.2842889365},{"$f":"DM38*DM35","v":1274475.7633662415},{"$f":"DN38*DN35","v":1280172.593614978},{"$f":"DO38*DO35","v":1285894.8883533624},{"$f":"DP38*DP35","v":1291642.7614061371},{"$f":"DQ38*DQ35","v":1297416.3271068335},{"$f":"DR38*DR35","v":1303215.7003000472},{"$f":"DS38*DS35","v":1309040.9963437228},{"$f":"DT38*DT35","v":1314892.3311114472},{"$f":"DU38*DU35","v":1320769.8209947562},{"$f":"DV38*DV35","v":1326673.582905448},{"$f":"DW38*DW35","v":1332603.7342779099},{"$f":"DX38*DX35","v":1338560.3930714533},{"$f":"DY38*DY35","v":1344543.6777726617},{"$f":"DZ38*DZ35","v":1350553.7073977459},{"$f":"EA38*EA35","v":1356590.6014949118},{"$f":"EB38*EB35","v":1362654.4801467392},{"$f":"EC38*EC35","v":1368745.4639725694},{"$f":"ED38*ED35","v":1374863.6741309052},{"$f":"EE38*EE35","v":1381009.23232182},{"$f":"EF38*EF35","v":1387182.2607893806},{"$f":"EG38*EG35","v":1393382.8823240756},{"$f":"EH38*EH35","v":1399611.2202652611},{"$f":"EI38*EI35","v":1405867.3985036127},{"$f":"EJ38*EJ35","v":1412151.5414835892},{"$f":"EK38*EK35","v":1418463.7742059086},{"$f":"EL38*EL35","v":1424804.2222300356},{"$f":"EM38*EM35","v":1431173.0116766775},{"$f":"EN38*EN35","v":1437570.2692302933},{"$f":"EO38*EO35","v":1443996.1221416148},{"$f":"EP38*EP35","v":1450450.6982301762},{"$f":"EQ38*EQ35","v":1456934.1258868575},{"$f":"ER38*ER35","v":1463446.5340764385},{"$f":"ES38*ES35","v":1469988.0523401636},{"$f":"ET38*ET35","v":1476558.8107983191},{"$f":"EU38*EU35","v":1483158.9401528204},{"$f":"EV38*EV35","v":1489788.5716898143},{"$f":"EW38*EW35","v":1496447.8372822863},{"$f":"EX38*EX35","v":1503136.8693926889},{"$f":"EY38*EY35","v":0},{"$f":"EZ38*EZ35","v":0},{"$f":"FA38*FA35","v":0},{"$f":"FB38*FB35","v":0},{"$f":"FC38*FC35","v":0},{"$f":"FD38*FD35","v":0},{"$f":"FE38*FE35","v":0},{"$f":"FF38*FF35","v":0},{"$f":"FG38*FG35","v":0},{"$f":"FH38*FH35","v":0},{"$f":"FI38*FI35","v":0},{"$f":"FJ38*FJ35","v":0},{"$f":"FK38*FK35","v":0},{"$f":"FL38*FL35","v":0},{"$f":"FM38*FM35","v":0},{"$f":"FN38*FN35","v":0},{"$f":"FO38*FO35","v":0},{"$f":"FP38*FP35","v":0},{"$f":"FQ38*FQ35","v":0},{"$f":"FR38*FR35","v":0},{"$f":"FS38*FS35","v":0},{"$f":"FT38*FT35","v":0},{"$f":"FU38*FU35","v":0},{"$f":"FV38*FV35","v":0},{"$f":"FW38*FW35","v":0}]
[]
[null,null,"Other Revenue Percent",null,"Pct",null,null,null,null,null,null,{"$f":"LOOKUP(L8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(M8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(N8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(O8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(P8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Q8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(R8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(S8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(T8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(U8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(V8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(W8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(X8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Y8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(Z8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AA8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AB8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AC8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AD8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AE8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AF8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AG8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AH8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AI8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AJ8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AK8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AL8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AM8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AN8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AO8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB8,Assumptions!33:33,Assumptions!35:35)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BD8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BE8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BF8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BG8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BH8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BI8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BJ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BK8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BL8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BM8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BN8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BO8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BP8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BQ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BR8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BS8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BT8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BU8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BV8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BW8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BX8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BY8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(BZ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CA8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CB8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CC8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CD8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CE8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CF8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CG8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CH8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CI8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CJ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CK8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CL8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CM8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CN8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CO8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CP8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CQ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CR8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CS8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CT8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CU8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CV8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CW8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CX8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CY8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(CZ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DA8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DB8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DC8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DD8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DE8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DF8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DG8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DH8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DI8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DJ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DK8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DL8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DM8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DN8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DO8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DP8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DQ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DR8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DS8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DT8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DU8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DV8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DW8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DX8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DY8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(DZ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EA8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EB8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EC8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(ED8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EE8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EF8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EG8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EH8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EI8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EJ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EK8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EL8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EM8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EN8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EO8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EP8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EQ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(ER8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(ES8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(ET8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EU8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EV8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EW8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EX8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EY8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(EZ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FA8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FB8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FC8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FD8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FE8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FF8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FG8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FH8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FI8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FJ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FK8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FL8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FM8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FN8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FO8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FP8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FQ8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FR8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FS8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FT8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FU8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FV8,Assumptions!33:33,Assumptions!35:35)","v":0.31},{"$f":"LOOKUP(FW8,Assumptions!33:33,Assumptions!35:35)","v":0.31}]
[null,null,null,"Other Revenues",null,null,null,null,null,null,null,{"$f":"IF(L5,L39*L41)","v":false},{"$f":"IF(M5,M39*M41)","v":false},{"$f":"IF(N5,N39*N41)","v":false},{"$f":"IF(O5,O39*O41)","v":false},{"$f":"IF(P5,P39*P41)","v":false},{"$f":"IF(Q5,Q39*Q41)","v":false},{"$f":"IF(R5,R39*R41)","v":false},{"$f":"IF(S5,S39*S41)","v":false},{"$f":"IF(T5,T39*T41)","v":false},{"$f":"IF(U5,U39*U41)","v":false},{"$f":"IF(V5,V39*V41)","v":false},{"$f":"IF(W5,W39*W41)","v":false},{"$f":"IF(X5,X39*X41)","v":false},{"$f":"IF(Y5,Y39*Y41)","v":false},{"$f":"IF(Z5,Z39*Z41)","v":false},{"$f":"IF(AA5,AA39*AA41)","v":false},{"$f":"IF(AB5,AB39*AB41)","v":false},{"$f":"IF(AC5,AC39*AC41)","v":false},{"$f":"IF(AD5,AD39*AD41)","v":false},{"$f":"IF(AE5,AE39*AE41)","v":false},{"$f":"IF(AF5,AF39*AF41)","v":false},{"$f":"IF(AG5,AG39*AG41)","v":false},{"$f":"IF(AH5,AH39*AH41)","v":false},{"$f":"IF(AI5,AI39*AI41)","v":false},{"$f":"IF(AJ5,AJ39*AJ41)","v":false},{"$f":"IF(AK5,AK39*AK41)","v":false},{"$f":"IF(AL5,AL39*AL41)","v":false},{"$f":"IF(AM5,AM39*AM41)","v":false},{"$f":"IF(AN5,AN39*AN41)","v":false},{"$f":"IF(AO5,AO39*AO41)","v":false},{"$f":"IF(AP5,AP39*AP41)","v":false},{"$f":"IF(AQ5,AQ39*AQ41)","v":false},{"$f":"IF(AR5,AR39*AR41)","v":false},{"$f":"IF(AS5,AS39*AS41)","v":false},{"$f":"IF(AT5,AT39*AT41)","v":false},{"$f":"IF(AU5,AU39*AU41)","v":false},{"$f":"IF(AV5,AV39*AV41)","v":false},{"$f":"IF(AW5,AW39*AW41)","v":false},{"$f":"IF(AX5,AX39*AX41)","v":false},{"$f":"IF(AY5,AY39*AY41)","v":false},{"$f":"IF(AZ5,AZ39*AZ41)","v":false},{"$f":"IF(BA5,BA39*BA41)","v":false},{"$f":"IF(BB5,BB39*BB41)","v":false},{"$f":"IF(BC5,BC39*BC41)","v":252316.55228356025},{"$f":"IF(BD5,BD39*BD41)","v":252944.99190099377},{"$f":"IF(BE5,BE39*BE41)","v":253574.99675998269},{"$f":"IF(BF5,BF39*BF41)","v":254206.57075904182},{"$f":"IF(BG5,BG39*BG41)","v":276076.36095692887},{"$f":"IF(BH5,BH39*BH41)","v":276763.97863833734},{"$f":"IF(BI5,BI39*BI41)","v":277453.3089548811},{"$f":"IF(BJ5,BJ39*BJ41)","v":278213.17823761993},{"$f":"IF(BK5,BK39*BK41)","v":300434.753872631},{"$f":"IF(BL5,BL39*BL41)","v":301257.56309337867},{"$f":"IF(BM5,BM39*BM41)","v":302082.62576518359},{"$f":"IF(BN5,BN39*BN41)","v":302909.94805963628},{"$f":"IF(BO5,BO39*BO41)","v":325435.21731988911},{"$f":"IF(BP5,BP39*BP41)","v":326326.49602222047},{"$f":"IF(BQ5,BQ39*BQ41)","v":327220.21569492912},{"$f":"IF(BR5,BR39*BR41)","v":328116.38302317035},{"$f":"IF(BS5,BS39*BS41)","v":329015.00471040787},{"$f":"IF(BT5,BT39*BT41)","v":329916.08747846476},{"$f":"IF(BU5,BU39*BU41)","v":330819.63806757319},{"$f":"IF(BV5,BV39*BV41)","v":331725.66323642497},{"$f":"IF(BW5,BW39*BW41)","v":332634.16976222221},{"$f":"IF(BX5,BX39*BX41)","v":333545.16444072779},{"$f":"IF(BY5,BY39*BY41)","v":334458.65408631641},{"$f":"IF(BZ5,BZ39*BZ41)","v":335705.88015351916},{"$f":"IF(CA5,CA39*CA41)","v":336957.75723765237},{"$f":"IF(CB5,CB39*CB41)","v":338214.30268277199},{"$f":"IF(CC5,CC39*CC41)","v":339475.53389761114},{"$f":"IF(CD5,CD39*CD41)","v":340741.46835582197},{"$f":"IF(CE5,CE39*CE41)","v":342012.12359621713},{"$f":"IF(CF5,CF39*CF41)","v":343287.51722301356},{"$f":"IF(CG5,CG39*CG41)","v":344567.66690607526},{"$f":"IF(CH5,CH39*CH41)","v":345852.59038115927},{"$f":"IF(CI5,CI39*CI41)","v":347142.30545016041},{"$f":"IF(CJ5,CJ39*CJ41)","v":348436.82998135872},{"$f":"IF(CK5,CK39*CK41)","v":349736.1819096664},{"$f":"IF(CL5,CL39*CL41)","v":351040.37923687656},{"$f":"IF(CM5,CM39*CM41)","v":352349.44003191276},{"$f":"IF(CN5,CN39*CN41)","v":353663.38243107911},{"$f":"IF(CO5,CO39*CO41)","v":354982.22463831137},{"$f":"IF(CP5,CP39*CP41)","v":356568.9738988402},{"$f":"IF(CQ5,CQ39*CQ41)","v":358162.81583342719},{"$f":"IF(CR5,CR39*CR41)","v":359763.78214590007},{"$f":"IF(CS5,CS39*CS41)","v":361371.90468180086},{"$f":"IF(CT5,CT39*CT41)","v":362987.21542901924},{"$f":"IF(CU5,CU39*CU41)","v":364609.74651842873},{"$f":"IF(CV5,CV39*CV41)","v":366239.53022452613},{"$f":"IF(CW5,CW39*CW41)","v":367876.59896607313},{"$f":"IF(CX5,CX39*CX41)","v":369520.9853067415},{"$f":"IF(CY5,CY39*CY41)","v":371172.72195576038},{"$f":"IF(CZ5,CZ39*CZ41)","v":372831.84176856757},{"$f":"IF(DA5,DA39*DA41)","v":374498.37774746242},{"$f":"IF(DB5,DB39*DB41)","v":376172.36304226267},{"$f":"IF(DC5,DC39*DC41)","v":377853.83095096395},{"$f":"IF(DD5,DD39*DD41)","v":379542.81492040172},{"$f":"IF(DE5,DE39*DE41)","v":381239.34854691668},{"$f":"IF(DF5,DF39*DF41)","v":382943.46557702345},{"$f":"IF(DG5,DG39*DG41)","v":384655.19990808138},{"$f":"IF(DH5,DH39*DH41)","v":386374.58558896894},{"$f":"IF(DI5,DI39*DI41)","v":388101.65682076121},{"$f":"IF(DJ5,DJ39*DJ41)","v":389836.44795740984},{"$f":"IF(DK5,DK39*DK41)","v":391578.99350642675},{"$f":"IF(DL5,DL39*DL41)","v":393329.32812957035},{"$f":"IF(DM5,DM39*DM41)","v":395087.48664353485},{"$f":"IF(DN5,DN39*DN41)","v":396853.50402064319},{"$f":"IF(DO5,DO39*DO41)","v":398627.41538954235},{"$f":"IF(DP5,DP39*DP41)","v":400409.25603590254},{"$f":"IF(DQ5,DQ39*DQ41)","v":402199.06140311836},{"$f":"IF(DR5,DR39*DR41)","v":403996.86709301465},{"$f":"IF(DS5,DS39*DS41)","v":405802.70886655408},{"$f":"IF(DT5,DT39*DT41)","v":407616.62264454865},{"$f":"IF(DU5,DU39*DU41)","v":409438.64450837439},{"$f":"IF(DV5,DV39*DV41)","v":411268.81070068892},{"$f":"IF(DW5,DW39*DW41)","v":413107.15762615204},{"$f":"IF(DX5,DX39*DX41)","v":414953.72185215051},{"$f":"IF(DY5,DY39*DY41)","v":416808.54010952514},{"$f":"IF(DZ5,DZ39*DZ41)","v":418671.64929330122},{"$f":"IF(EA5,EA39*EA41)","v":420543.08646342269},{"$f":"IF(EB5,EB39*EB41)","v":422422.88884548913},{"$f":"IF(EC5,EC39*EC41)","v":424311.09383149655},{"$f":"IF(ED5,ED39*ED41)","v":426207.73898058059},{"$f":"IF(EE5,EE39*EE41)","v":428112.8620197642},{"$f":"IF(EF5,EF39*EF41)","v":430026.500844708},{"$f":"IF(EG5,EG39*EG41)","v":431948.69352046342},{"$f":"IF(EH5,EH39*EH41)","v":433879.47828223096},{"$f":"IF(EI5,EI39*EI41)","v":435818.89353611995},{"$f":"IF(EJ5,EJ39*EJ41)","v":437766.97785991267},{"$f":"IF(EK5,EK39*EK41)","v":439723.77000383165},{"$f":"IF(EL5,EL39*EL41)","v":441689.30889131106},{"$f":"IF(EM5,EM39*EM41)","v":443663.63361977},{"$f":"IF(EN5,EN39*EN41)","v":445646.78346139094},{"$f":"IF(EO5,EO39*EO41)","v":447638.7978639006},{"$f":"IF(EP5,EP39*EP41)","v":449639.71645135462},{"$f":"IF(EQ5,EQ39*EQ41)","v":451649.57902492583},{"$f":"IF(ER5,ER39*ER41)","v":453668.42556369596},{"$f":"IF(ES5,ES39*ES41)","v":455696.2962254507},{"$f":"IF(ET5,ET39*ET41)","v":457733.23134747893},{"$f":"IF(EU5,EU39*EU41)","v":459779.27144737431},{"$f":"IF(EV5,EV39*EV41)","v":461834.45722384244},{"$f":"IF(EW5,EW39*EW41)","v":463898.82955750875},{"$f":"IF(EX5,EX39*EX41)","v":465972.42951173353},{"$f":"IF(EY5,EY39*EY41)","v":false},{"$f":"IF(EZ5,EZ39*EZ41)","v":false},{"$f":"IF(FA5,FA39*FA41)","v":false},{"$f":"IF(FB5,FB39*FB41)","v":false},{"$f":"IF(FC5,FC39*FC41)","v":false},{"$f":"IF(FD5,FD39*FD41)","v":false},{"$f":"IF(FE5,FE39*FE41)","v":false},{"$f":"IF(FF5,FF39*FF41)","v":false},{"$f":"IF(FG5,FG39*FG41)","v":false},{"$f":"IF(FH5,FH39*FH41)","v":false},{"$f":"IF(FI5,FI39*FI41)","v":false},{"$f":"IF(FJ5,FJ39*FJ41)","v":false},{"$f":"IF(FK5,FK39*FK41)","v":false},{"$f":"IF(FL5,FL39*FL41)","v":false},{"$f":"IF(FM5,FM39*FM41)","v":false},{"$f":"IF(FN5,FN39*FN41)","v":false},{"$f":"IF(FO5,FO39*FO41)","v":false},{"$f":"IF(FP5,FP39*FP41)","v":false},{"$f":"IF(FQ5,FQ39*FQ41)","v":false},{"$f":"IF(FR5,FR39*FR41)","v":false},{"$f":"IF(FS5,FS39*FS41)","v":false},{"$f":"IF(FT5,FT39*FT41)","v":false},{"$f":"IF(FU5,FU39*FU41)","v":false},{"$f":"IF(FV5,FV39*FV41)","v":false},{"$f":"IF(FW5,FW39*FW41)","v":false}]
[]
[null,null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"L42+L39","v":0},{"$f":"M42+M39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066240.9144885933,1068896.578678393,1071558.857276056,1074227.7667559509,1166645.2672696025,1169551.0065039415,1172463.9830028848,1175675.0435202648,1269579.1212036987,1273056.1537171807,1276542.708878679,1280038.8127681403,1375226.2409324348,1378992.6122229316,1382769.2985817972,1386556.3282592036,1390353.7295826913,1394161.5309573833,1397979.7608661964,1401808.447870054,1405647.6206081002,1409497.3077979141,{"$f":"BY42+BY39","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,{"$f":"DH42+DH39","v":1632744.2165211267},1640042.4852748297,1647373.3768522802,1654737.0370755452,1662133.6124185068,1669563.2500097763,1677026.0976356212,1684522.3037429047,1692052.0174420397,1699615.3885099518,1707212.5673930617,1714843.7052102769,1722508.9537559957,1730208.4655031306,1737942.393606137,1745710.8919040619,1753514.1149236038,1761352.2178821869,1769225.3566910471,1777133.6879583346,1785077.3689922283,1793056.557804066,1801071.4131114858,1809122.0943415842,1817208.7616340886,1825331.5758445389,1833490.698547492,1841686.2920397327,1849918.5193435019,1858187.5442097404,1866493.5311213466,1874836.6452964474,1883217.0526916843,1891634.9200055155,1900090.4146815308,1908583.7049117833,1917114.9596401346,1925684.3485656143,1934292.042145798,1942938.2116001947,1951623.0289136567,1960346.666839795,1969109.2989044224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT42+FT39","v":0},0,0,0]
[]
[null,"Operating Costs"]
[null,null,"Salaries"]
[null,null,null,"Number of Staff",null,null,null,{"$f":"Assumptions!G38","v":60},null,null,null,{"$f":"$H$48*L5","v":0},{"$f":"$H$48*M5","v":0},{"$f":"$H$48*N5","v":0},{"$f":"$H$48*O5","v":0},{"$f":"$H$48*P5","v":0},{"$f":"$H$48*Q5","v":0},{"$f":"$H$48*R5","v":0},{"$f":"$H$48*S5","v":0},{"$f":"$H$48*T5","v":0},{"$f":"$H$48*U5","v":0},{"$f":"$H$48*V5","v":0},{"$f":"$H$48*W5","v":0},{"$f":"$H$48*X5","v":0},{"$f":"$H$48*Y5","v":0},{"$f":"$H$48*Z5","v":0},{"$f":"$H$48*AA5","v":0},{"$f":"$H$48*AB5","v":0},{"$f":"$H$48*AC5","v":0},{"$f":"$H$48*AD5","v":0},{"$f":"$H$48*AE5","v":0},{"$f":"$H$48*AF5","v":0},{"$f":"$H$48*AG5","v":0},{"$f":"$H$48*AH5","v":0},{"$f":"$H$48*AI5","v":0},{"$f":"$H$48*AJ5","v":0},{"$f":"$H$48*AK5","v":0},{"$f":"$H$48*AL5","v":0},{"$f":"$H$48*AM5","v":0},{"$f":"$H$48*AN5","v":0},{"$f":"$H$48*AO5","v":0},{"$f":"$H$48*AP5","v":0},{"$f":"$H$48*AQ5","v":0},{"$f":"$H$48*AR5","v":0},{"$f":"$H$48*AS5","v":0},{"$f":"$H$48*AT5","v":0},{"$f":"$H$48*AU5","v":0},{"$f":"$H$48*AV5","v":0},{"$f":"$H$48*AW5","v":0},{"$f":"$H$48*AX5","v":0},{"$f":"$H$48*AY5","v":0},{"$f":"$H$48*AZ5","v":0},{"$f":"$H$48*BA5","v":0},{"$f":"$H$48*BB5","v":0},{"$f":"$H$48*BC5","v":60},{"$f":"$H$48*BD5","v":60},{"$f":"$H$48*BE5","v":60},{"$f":"$H$48*BF5","v":60},{"$f":"$H$48*BG5","v":60},{"$f":"$H$48*BH5","v":60},{"$f":"$H$48*BI5","v":60},{"$f":"$H$48*BJ5","v":60},{"$f":"$H$48*BK5","v":60},{"$f":"$H$48*BL5","v":60},{"$f":"$H$48*BM5","v":60},{"$f":"$H$48*BN5","v":60},{"$f":"$H$48*BO5","v":60},{"$f":"$H$48*BP5","v":60},{"$f":"$H$48*BQ5","v":60},{"$f":"$H$48*BR5","v":60},{"$f":"$H$48*BS5","v":60},{"$f":"$H$48*BT5","v":60},{"$f":"$H$48*BU5","v":60},{"$f":"$H$48*BV5","v":60},{"$f":"$H$48*BW5","v":60},{"$f":"$H$48*BX5","v":60},{"$f":"$H$48*BY5","v":60},{"$f":"$H$48*BZ5","v":60},{"$f":"$H$48*CA5","v":60},{"$f":"$H$48*CB5","v":60},{"$f":"$H$48*CC5","v":60},{"$f":"$H$48*CD5","v":60},{"$f":"$H$48*CE5","v":60},{"$f":"$H$48*CF5","v":60},{"$f":"$H$48*CG5","v":60},{"$f":"$H$48*CH5","v":60},{"$f":"$H$48*CI5","v":60},{"$f":"$H$48*CJ5","v":60},{"$f":"$H$48*CK5","v":60},{"$f":"$H$48*CL5","v":60},{"$f":"$H$48*CM5","v":60},{"$f":"$H$48*CN5","v":60},{"$f":"$H$48*CO5","v":60},{"$f":"$H$48*CP5","v":60},{"$f":"$H$48*CQ5","v":60},{"$f":"$H$48*CR5","v":60},{"$f":"$H$48*CS5","v":60},{"$f":"$H$48*CT5","v":60},{"$f":"$H$48*CU5","v":60},{"$f":"$H$48*CV5","v":60},{"$f":"$H$48*CW5","v":60},{"$f":"$H$48*CX5","v":60},{"$f":"$H$48*CY5","v":60},{"$f":"$H$48*CZ5","v":60},{"$f":"$H$48*DA5","v":60},{"$f":"$H$48*DB5","v":60},{"$f":"$H$48*DC5","v":60},{"$f":"$H$48*DD5","v":60},{"$f":"$H$48*DE5","v":60},{"$f":"$H$48*DF5","v":60},{"$f":"$H$48*DG5","v":60},{"$f":"$H$48*DH5","v":60},{"$f":"$H$48*DI5","v":60},{"$f":"$H$48*DJ5","v":60},{"$f":"$H$48*DK5","v":60},{"$f":"$H$48*DL5","v":60},{"$f":"$H$48*DM5","v":60},{"$f":"$H$48*DN5","v":60},{"$f":"$H$48*DO5","v":60},{"$f":"$H$48*DP5","v":60},{"$f":"$H$48*DQ5","v":60},{"$f":"$H$48*DR5","v":60},{"$f":"$H$48*DS5","v":60},{"$f":"$H$48*DT5","v":60},{"$f":"$H$48*DU5","v":60},{"$f":"$H$48*DV5","v":60},{"$f":"$H$48*DW5","v":60},{"$f":"$H$48*DX5","v":60},{"$f":"$H$48*DY5","v":60},{"$f":"$H$48*DZ5","v":60},{"$f":"$H$48*EA5","v":60},{"$f":"$H$48*EB5","v":60},{"$f":"$H$48*EC5","v":60},{"$f":"$H$48*ED5","v":60},{"$f":"$H$48*EE5","v":60},{"$f":"$H$48*EF5","v":60},{"$f":"$H$48*EG5","v":60},{"$f":"$H$48*EH5","v":60},{"$f":"$H$48*EI5","v":60},{"$f":"$H$48*EJ5","v":60},{"$f":"$H$48*EK5","v":60},{"$f":"$H$48*EL5","v":60},{"$f":"$H$48*EM5","v":60},{"$f":"$H$48*EN5","v":60},{"$f":"$H$48*EO5","v":60},{"$f":"$H$48*EP5","v":60},{"$f":"$H$48*EQ5","v":60},{"$f":"$H$48*ER5","v":60},{"$f":"$H$48*ES5","v":60},{"$f":"$H$48*ET5","v":60},{"$f":"$H$48*EU5","v":60},{"$f":"$H$48*EV5","v":60},{"$f":"$H$48*EW5","v":60},{"$f":"$H$48*EX5","v":60},{"$f":"$H$48*EY5","v":0},{"$f":"$H$48*EZ5","v":0},{"$f":"$H$48*FA5","v":0},{"$f":"$H$48*FB5","v":0},{"$f":"$H$48*FC5","v":0},{"$f":"$H$48*FD5","v":0},{"$f":"$H$48*FE5","v":0},{"$f":"$H$48*FF5","v":0},{"$f":"$H$48*FG5","v":0},{"$f":"$H$48*FH5","v":0},{"$f":"$H$48*FI5","v":0},{"$f":"$H$48*FJ5","v":0},{"$f":"$H$48*FK5","v":0},{"$f":"$H$48*FL5","v":0},{"$f":"$H$48*FM5","v":0},{"$f":"$H$48*FN5","v":0},{"$f":"$H$48*FO5","v":0},{"$f":"$H$48*FP5","v":0},{"$f":"$H$48*FQ5","v":0},{"$f":"$H$48*FR5","v":0},{"$f":"$H$48*FS5","v":0},{"$f":"$H$48*FT5","v":0},{"$f":"$H$48*FU5","v":0},{"$f":"$H$48*FV5","v":0},{"$f":"$H$48*FW5","v":0}]
[]
[null,null,null,"Average Salary per Annum USD No Inflation",null,null,null,{"$f":"Assumptions!G39","v":25000},null,null,null,{"$f":"$H$50*L5","v":0},{"$f":"$H$50*M5","v":0},{"$f":"$H$50*N5","v":0},{"$f":"$H$50*O5","v":0},{"$f":"$H$50*P5","v":0},{"$f":"$H$50*Q5","v":0},{"$f":"$H$50*R5","v":0},{"$f":"$H$50*S5","v":0},{"$f":"$H$50*T5","v":0},{"$f":"$H$50*U5","v":0},{"$f":"$H$50*V5","v":0},{"$f":"$H$50*W5","v":0},{"$f":"$H$50*X5","v":0},{"$f":"$H$50*Y5","v":0},{"$f":"$H$50*Z5","v":0},{"$f":"$H$50*AA5","v":0},{"$f":"$H$50*AB5","v":0},{"$f":"$H$50*AC5","v":0},{"$f":"$H$50*AD5","v":0},{"$f":"$H$50*AE5","v":0},{"$f":"$H$50*AF5","v":0},{"$f":"$H$50*AG5","v":0},{"$f":"$H$50*AH5","v":0},{"$f":"$H$50*AI5","v":0},{"$f":"$H$50*AJ5","v":0},{"$f":"$H$50*AK5","v":0},{"$f":"$H$50*AL5","v":0},{"$f":"$H$50*AM5","v":0},{"$f":"$H$50*AN5","v":0},{"$f":"$H$50*AO5","v":0},{"$f":"$H$50*AP5","v":0},{"$f":"$H$50*AQ5","v":0},{"$f":"$H$50*AR5","v":0},{"$f":"$H$50*AS5","v":0},{"$f":"$H$50*AT5","v":0},{"$f":"$H$50*AU5","v":0},{"$f":"$H$50*AV5","v":0},{"$f":"$H$50*AW5","v":0},{"$f":"$H$50*AX5","v":0},{"$f":"$H$50*AY5","v":0},{"$f":"$H$50*AZ5","v":0},{"$f":"$H$50*BA5","v":0},{"$f":"$H$50*BB5","v":0},{"$f":"$H$50*BC5","v":25000},{"$f":"$H$50*BD5","v":25000},{"$f":"$H$50*BE5","v":25000},{"$f":"$H$50*BF5","v":25000},{"$f":"$H$50*BG5","v":25000},{"$f":"$H$50*BH5","v":25000},{"$f":"$H$50*BI5","v":25000},{"$f":"$H$50*BJ5","v":25000},{"$f":"$H$50*BK5","v":25000},{"$f":"$H$50*BL5","v":25000},{"$f":"$H$50*BM5","v":25000},{"$f":"$H$50*BN5","v":25000},{"$f":"$H$50*BO5","v":25000},{"$f":"$H$50*BP5","v":25000},{"$f":"$H$50*BQ5","v":25000},{"$f":"$H$50*BR5","v":25000},{"$f":"$H$50*BS5","v":25000},{"$f":"$H$50*BT5","v":25000},{"$f":"$H$50*BU5","v":25000},{"$f":"$H$50*BV5","v":25000},{"$f":"$H$50*BW5","v":25000},{"$f":"$H$50*BX5","v":25000},{"$f":"$H$50*BY5","v":25000},{"$f":"$H$50*BZ5","v":25000},{"$f":"$H$50*CA5","v":25000},{"$f":"$H$50*CB5","v":25000},{"$f":"$H$50*CC5","v":25000},{"$f":"$H$50*CD5","v":25000},{"$f":"$H$50*CE5","v":25000},{"$f":"$H$50*CF5","v":25000},{"$f":"$H$50*CG5","v":25000},{"$f":"$H$50*CH5","v":25000},{"$f":"$H$50*CI5","v":25000},{"$f":"$H$50*CJ5","v":25000},{"$f":"$H$50*CK5","v":25000},{"$f":"$H$50*CL5","v":25000},{"$f":"$H$50*CM5","v":25000},{"$f":"$H$50*CN5","v":25000},{"$f":"$H$50*CO5","v":25000},{"$f":"$H$50*CP5","v":25000},{"$f":"$H$50*CQ5","v":25000},{"$f":"$H$50*CR5","v":25000},{"$f":"$H$50*CS5","v":25000},{"$f":"$H$50*CT5","v":25000},{"$f":"$H$50*CU5","v":25000},{"$f":"$H$50*CV5","v":25000},{"$f":"$H$50*CW5","v":25000},{"$f":"$H$50*CX5","v":25000},{"$f":"$H$50*CY5","v":25000},{"$f":"$H$50*CZ5","v":25000},{"$f":"$H$50*DA5","v":25000},{"$f":"$H$50*DB5","v":25000},{"$f":"$H$50*DC5","v":25000},{"$f":"$H$50*DD5","v":25000},{"$f":"$H$50*DE5","v":25000},{"$f":"$H$50*DF5","v":25000},{"$f":"$H$50*DG5","v":25000},{"$f":"$H$50*DH5","v":25000},{"$f":"$H$50*DI5","v":25000},{"$f":"$H$50*DJ5","v":25000},{"$f":"$H$50*DK5","v":25000},{"$f":"$H$50*DL5","v":25000},{"$f":"$H$50*DM5","v":25000},{"$f":"$H$50*DN5","v":25000},{"$f":"$H$50*DO5","v":25000},{"$f":"$H$50*DP5","v":25000},{"$f":"$H$50*DQ5","v":25000},{"$f":"$H$50*DR5","v":25000},{"$f":"$H$50*DS5","v":25000},{"$f":"$H$50*DT5","v":25000},{"$f":"$H$50*DU5","v":25000},{"$f":"$H$50*DV5","v":25000},{"$f":"$H$50*DW5","v":25000},{"$f":"$H$50*DX5","v":25000},{"$f":"$H$50*DY5","v":25000},{"$f":"$H$50*DZ5","v":25000},{"$f":"$H$50*EA5","v":25000},{"$f":"$H$50*EB5","v":25000},{"$f":"$H$50*EC5","v":25000},{"$f":"$H$50*ED5","v":25000},{"$f":"$H$50*EE5","v":25000},{"$f":"$H$50*EF5","v":25000},{"$f":"$H$50*EG5","v":25000},{"$f":"$H$50*EH5","v":25000},{"$f":"$H$50*EI5","v":25000},{"$f":"$H$50*EJ5","v":25000},{"$f":"$H$50*EK5","v":25000},{"$f":"$H$50*EL5","v":25000},{"$f":"$H$50*EM5","v":25000},{"$f":"$H$50*EN5","v":25000},{"$f":"$H$50*EO5","v":25000},{"$f":"$H$50*EP5","v":25000},{"$f":"$H$50*EQ5","v":25000},{"$f":"$H$50*ER5","v":25000},{"$f":"$H$50*ES5","v":25000},{"$f":"$H$50*ET5","v":25000},{"$f":"$H$50*EU5","v":25000},{"$f":"$H$50*EV5","v":25000},{"$f":"$H$50*EW5","v":25000},{"$f":"$H$50*EX5","v":25000},{"$f":"$H$50*EY5","v":0},{"$f":"$H$50*EZ5","v":0},{"$f":"$H$50*FA5","v":0},{"$f":"$H$50*FB5","v":0},{"$f":"$H$50*FC5","v":0},{"$f":"$H$50*FD5","v":0},{"$f":"$H$50*FE5","v":0},{"$f":"$H$50*FF5","v":0},{"$f":"$H$50*FG5","v":0},{"$f":"$H$50*FH5","v":0},{"$f":"$H$50*FI5","v":0},{"$f":"$H$50*FJ5","v":0},{"$f":"$H$50*FK5","v":0},{"$f":"$H$50*FL5","v":0},{"$f":"$H$50*FM5","v":0},{"$f":"$H$50*FN5","v":0},{"$f":"$H$50*FO5","v":0},{"$f":"$H$50*FP5","v":0},{"$f":"$H$50*FQ5","v":0},{"$f":"$H$50*FR5","v":0},{"$f":"$H$50*FS5","v":0},{"$f":"$H$50*FT5","v":0},{"$f":"$H$50*FU5","v":0},{"$f":"$H$50*FV5","v":0},{"$f":"$H$50*FW5","v":0}]
[null,null,null,"Average Salary per Annum USD With Inflation",null,null,null,null,null,null,null,{"$f":"L50*L32","v":0},{"$f":"M50*M32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26167.835719040417,26233.011406166384,26298.349425028071,26363.850179941779,26429.514076230818,26495.341520228048,26561.332919278357,26634.077198559029,26707.020704670074,26780.163983239698,26853.507581390411,26927.052047743171,27000.797932421439,27074.745787055326,27148.896164785703,27223.249620268343,27297.806709678069,27372.567990712927,27447.534022598335,27522.705366091282,27598.082583484516,27673.66623861076,{"$f":"BY50*BY32","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,{"$f":"DH50*DH32","v":32404.663470388299},{"$f":"DI50*DI32","v":32581.43734673634},{"$f":"DJ50*DJ32","v":32759.175559695614},{"$f":"DK50*DK32","v":32937.883369913892},{"$f":"DL50*DL32","v":33117.566066736836},{"$f":"DM50*DM32","v":33298.228968364536},{"$f":"DN50*DN32","v":33479.877422008911},{"$f":"DO50*DO32","v":33662.516804051993},{"$f":"DP50*DP32","v":33846.15252020504},{"$f":"DQ50*DQ32","v":34030.790005668547},{"$f":"DR50*DR32","v":34216.434725293097},{"$f":"DS50*DS32","v":34403.092173741126},{"$f":"DT50*DT32","v":34590.767875649544},{"$f":"DU50*DU32","v":34779.467385793243},{"$f":"DV50*DV32","v":34969.196289249536},{"$f":"DW50*DW32","v":35159.960201563423},{"$f":"DX50*DX32","v":35351.764768913825},{"$f":"DY50*DY32","v":35544.61566828069},{"$f":"DZ50*DZ32","v":35738.518607613019},{"$f":"EA50*EA32","v":35933.479325997811},{"$f":"EB50*EB32","v":36129.503593829919},{"$f":"EC50*EC32","v":36326.597212982851},{"$f":"ED50*ED32","v":36524.766016980495},{"$f":"EE50*EE32","v":36724.015871169744},{"$f":"EF50*EF32","v":36924.352672894165},{"$f":"EG50*EG32","v":37125.782351668466},{"$f":"EH50*EH32","v":37328.310869354056},{"$f":"EI50*EI32","v":37531.94422033547},{"$f":"EJ50*EJ32","v":37736.688431697825},{"$f":"EK50*EK32","v":37942.549563405162},{"$f":"EL50*EL32","v":38149.53370847983},{"$f":"EM50*EM32","v":38357.64699318284},{"$f":"EN50*EN32","v":38566.895577195166},{"$f":"EO50*EO32","v":38777.285653800056},{"$f":"EP50*EP32","v":38988.823450066375},{"$f":"EQ50*EQ32","v":39201.515227032854},{"$f":"ER50*ER32","v":39415.367279893449},{"$f":"ES50*ES32","v":39630.385938183652},{"$f":"ET50*ET32","v":39846.577565967826},{"$f":"EU50*EU32","v":40063.948562027566},{"$f":"EV50*EV32","v":40282.505360051095},{"$f":"EW50*EW32","v":40502.25442882369},{"$f":"EX50*EX32","v":40723.202272419112},{"$f":"EY50*EY32","v":0},{"$f":"EZ50*EZ32","v":0},{"$f":"FA50*FA32","v":0},{"$f":"FB50*FB32","v":0},{"$f":"FC50*FC32","v":0},{"$f":"FD50*FD32","v":0},{"$f":"FE50*FE32","v":0},{"$f":"FF50*FF32","v":0},{"$f":"FG50*FG32","v":0},{"$f":"FH50*FH32","v":0},{"$f":"FI50*FI32","v":0},{"$f":"FJ50*FJ32","v":0},{"$f":"FK50*FK32","v":0},{"$f":"FL50*FL32","v":0},{"$f":"FM50*FM32","v":0},{"$f":"FN50*FN32","v":0},{"$f":"FO50*FO32","v":0},{"$f":"FP50*FP32","v":0},{"$f":"FQ50*FQ32","v":0},{"$f":"FR50*FR32","v":0},{"$f":"FS50*FS32","v":0},{"$f":"FT50*FT32","v":0},{"$f":"FU50*FU32","v":0},{"$f":"FV50*FV32","v":0},{"$f":"FW50*FW32","v":0}]
[null,null,null,"Average Salary per Period USD With Inflation",null,null,null,null,null,null,null,{"$f":"L51*L48*L14","v":0},{"$f":"M51*M48*M14","v":0},{"$f":"N51*N48*N14","v":0},{"$f":"O51*O48*O14","v":0},{"$f":"P51*P48*P14","v":0},{"$f":"Q51*Q48*Q14","v":0},{"$f":"R51*R48*R14","v":0},{"$f":"S51*S48*S14","v":0},{"$f":"T51*T48*T14","v":0},{"$f":"U51*U48*U14","v":0},{"$f":"V51*V48*V14","v":0},{"$f":"W51*W48*W14","v":0},{"$f":"X51*X48*X14","v":0},{"$f":"Y51*Y48*Y14","v":0},{"$f":"Z51*Z48*Z14","v":0},{"$f":"AA51*AA48*AA14","v":0},{"$f":"AB51*AB48*AB14","v":0},{"$f":"AC51*AC48*AC14","v":0},{"$f":"AD51*AD48*AD14","v":0},{"$f":"AE51*AE48*AE14","v":0},{"$f":"AF51*AF48*AF14","v":0},{"$f":"AG51*AG48*AG14","v":0},{"$f":"AH51*AH48*AH14","v":0},{"$f":"AI51*AI48*AI14","v":0},{"$f":"AJ51*AJ48*AJ14","v":0},{"$f":"AK51*AK48*AK14","v":0},{"$f":"AL51*AL48*AL14","v":0},{"$f":"AM51*AM48*AM14","v":0},{"$f":"AN51*AN48*AN14","v":0},{"$f":"AO51*AO48*AO14","v":0},{"$f":"AP51*AP48*AP14","v":0},{"$f":"AQ51*AQ48*AQ14","v":0},{"$f":"AR51*AR48*AR14","v":0},{"$f":"AS51*AS48*AS14","v":0},{"$f":"AT51*AT48*AT14","v":0},{"$f":"AU51*AU48*AU14","v":0},{"$f":"AV51*AV48*AV14","v":0},{"$f":"AW51*AW48*AW14","v":0},{"$f":"AX51*AX48*AX14","v":0},{"$f":"AY51*AY48*AY14","v":0},{"$f":"AZ51*AZ48*AZ14","v":0},{"$f":"BA51*BA48*BA14","v":0},{"$f":"BB51*BB48*BB14","v":0},{"$f":"BC51*BC48*BC14","v":392517.53578560625},{"$f":"BD51*BD48*BD14","v":393495.17109249579},{"$f":"BE51*BE48*BE14","v":394475.24137542106},{"$f":"BF51*BF48*BF14","v":395457.75269912666},{"$f":"BG51*BG48*BG14","v":396442.71114346228},{"$f":"BH51*BH48*BH14","v":397430.1228034207},{"$f":"BI51*BI48*BI14","v":398419.99378917535},{"$f":"BJ51*BJ48*BJ14","v":399511.15797838545},{"$f":"BK51*BK48*BK14","v":400605.31057005114},{"$f":"BL51*BL48*BL14","v":401702.45974859549},{"$f":"BM51*BM48*BM14","v":402802.61372085614},{"$f":"BN51*BN48*BN14","v":403905.78071614756},{"$f":"BO51*BO48*BO14","v":405011.96898632159},{"$f":"BP51*BP48*BP14","v":406121.18680582987},{"$f":"BQ51*BQ48*BQ14","v":407233.44247178553},{"$f":"BR51*BR48*BR14","v":408348.74430402514},{"$f":"BS51*BS48*BS14","v":409467.10064517101},{"$f":"BT51*BT48*BT14","v":410588.51986069389},{"$f":"BU51*BU48*BU14","v":411713.010338975},{"$f":"BV51*BV48*BV14","v":412840.58049136924},{"$f":"BW51*BW48*BW14","v":413971.23875226773},{"$f":"BX51*BX48*BX14","v":415104.99357916141},{"$f":"BY51*BY48*BY14","v":416241.85345270362},{"$f":"BZ51*BZ48*BZ14","v":417794.05634398543},{"$f":"CA51*CA48*CA14","v":419352.04753789876},{"$f":"CB51*CB48*CB14","v":420915.84861953906},{"$f":"CC51*CC48*CC14","v":422485.48125449417},{"$f":"CD51*CD48*CD14","v":424060.96718914522},{"$f":"CE51*CE48*CE14","v":425642.3282509672},{"$f":"CF51*CF48*CF14","v":427229.58634883206},{"$f":"CG51*CG48*CG14","v":428822.76347331156},{"$f":"CH51*CH48*CH14","v":430421.88169698237},{"$f":"CI51*CI48*CI14","v":432026.96317473176},{"$f":"CJ51*CJ48*CJ14","v":433638.03014406451},{"$f":"CK51*CK48*CK14","v":435255.10492541117},{"$f":"CL51*CL48*CL14","v":436878.20992243703},{"$f":"CM51*CM48*CM14","v":438507.36762235261},{"$f":"CN51*CN48*CN14","v":440142.60059622547},{"$f":"CO51*CO48*CO14","v":441783.93149929226},{"$f":"CP51*CP48*CP14","v":443976.47492146422},{"$f":"CQ51*CQ48*CQ14","v":446179.89978661179},{"$f":"CR51*CR48*CR14","v":448394.26009859168},{"$f":"CS51*CS48*CS14","v":450619.61012927833},{"$f":"CT51*CT48*CT14","v":452856.00441989367},{"$f":"CU51*CU48*CU14","v":455103.49778234411},{"$f":"CV51*CV48*CV14","v":457362.1453005636},{"$f":"CW51*CW48*CW14","v":459632.00233186403},{"$f":"CX51*CX48*CX14","v":461913.12450829172},{"$f":"CY51*CY48*CY14","v":464205.56773799111},{"$f":"CZ51*CZ48*CZ14","v":466509.38820657507},{"$f":"DA51*DA48*DA14","v":468824.64237850148},{"$f":"DB51*DB48*DB14","v":471151.38699845772},{"$f":"DC51*DC48*DC14","v":473489.67909275112},{"$f":"DD51*DD48*DD14","v":475839.5759707067},{"$f":"DE51*DE48*DE14","v":478201.1352260717},{"$f":"DF51*DF48*DF14","v":480809.81741236238},{"$f":"DG51*DG48*DG14","v":483432.73047818837},{"$f":"DH51*DH48*DH14","v":486069.95205582451},{"$f":"DI51*DI48*DI14","v":488721.56020104513},{"$f":"DJ51*DJ48*DJ14","v":491387.63339543418},{"$f":"DK51*DK48*DK14","v":494068.25054870837},{"$f":"DL51*DL48*DL14","v":496763.49100105255},{"$f":"DM51*DM48*DM14","v":499473.43452546804},{"$f":"DN51*DN48*DN14","v":502198.16133013368},{"$f":"DO51*DO48*DO14","v":504937.75206077989},{"$f":"DP51*DP48*DP14","v":507692.28780307563},{"$f":"DQ51*DQ48*DQ14","v":510461.85008502821},{"$f":"DR51*DR48*DR14","v":513246.52087939647},{"$f":"DS51*DS48*DS14","v":516046.38260611688},{"$f":"DT51*DT48*DT14","v":518861.51813474315},{"$f":"DU51*DU48*DU14","v":521692.01078689867},{"$f":"DV51*DV48*DV14","v":524537.94433874299},{"$f":"DW51*DW48*DW14","v":527399.40302345133},{"$f":"DX51*DX48*DX14","v":530276.47153370734},{"$f":"DY51*DY48*DY14","v":533169.2350242103},{"$f":"DZ51*DZ48*DZ14","v":536077.77911419526},{"$f":"EA51*EA48*EA14","v":539002.18988996721},{"$f":"EB51*EB48*EB14","v":541942.55390744878},{"$f":"EC51*EC48*EC14","v":544898.95819474279},{"$f":"ED51*ED48*ED14","v":547871.4902547074},{"$f":"EE51*EE48*EE14","v":550860.23806754616},{"$f":"EF51*EF48*EF14","v":553865.29009341251},{"$f":"EG51*EG48*EG14","v":556886.73527502699},{"$f":"EH51*EH48*EH14","v":559924.66304031084},{"$f":"EI51*EI48*EI14","v":562979.16330503207},{"$f":"EJ51*EJ48*EJ14","v":566050.32647546742},{"$f":"EK51*EK48*EK14","v":569138.24345107749},{"$f":"EL51*EL48*EL14","v":572243.00562719745},{"$f":"EM51*EM48*EM14","v":575364.7048977426},{"$f":"EN51*EN48*EN14","v":578503.43365792744},{"$f":"EO51*EO48*EO14","v":581659.28480700089},{"$f":"EP51*EP48*EP14","v":584832.35175099561},{"$f":"EQ51*EQ48*EQ14","v":588022.72840549285},{"$f":"ER51*ER48*ER14","v":591230.50919840171},{"$f":"ES51*ES48*ES14","v":594455.78907275479},{"$f":"ET51*ET48*ET14","v":597698.66348951741},{"$f":"EU51*EU48*EU14","v":600959.22843041352},{"$f":"EV51*EV48*EV14","v":604237.58040076646},{"$f":"EW51*EW48*EW14","v":607533.81643235532},{"$f":"EX51*EX48*EX14","v":610848.03408628667},{"$f":"EY51*EY48*EY14","v":0},{"$f":"EZ51*EZ48*EZ14","v":0},{"$f":"FA51*FA48*FA14","v":0},{"$f":"FB51*FB48*FB14","v":0},{"$f":"FC51*FC48*FC14","v":0},{"$f":"FD51*FD48*FD14","v":0},{"$f":"FE51*FE48*FE14","v":0},{"$f":"FF51*FF48*FF14","v":0},{"$f":"FG51*FG48*FG14","v":0},{"$f":"FH51*FH48*FH14","v":0},{"$f":"FI51*FI48*FI14","v":0},{"$f":"FJ51*FJ48*FJ14","v":0},{"$f":"FK51*FK48*FK14","v":0},{"$f":"FL51*FL48*FL14","v":0},{"$f":"FM51*FM48*FM14","v":0},{"$f":"FN51*FN48*FN14","v":0},{"$f":"FO51*FO48*FO14","v":0},{"$f":"FP51*FP48*FP14","v":0},{"$f":"FQ51*FQ48*FQ14","v":0},{"$f":"FR51*FR48*FR14","v":0},{"$f":"FS51*FS48*FS14","v":0},{"$f":"FT51*FT48*FT14","v":0},{"$f":"FU51*FU48*FU14","v":0},{"$f":"FV51*FV48*FV14","v":0},{"$f":"FW51*FW48*FW14","v":0}]
[]
[null,null,"Other Costs"]
[null,null,null,"Overhead ",null,null,null,{"$f":"Assumptions!G40","v":0.3},null,null,null,{"$f":"$H55*L$52","v":0},{"$f":"$H55*M$52","v":0},{"$f":"$H55*N$52","v":0},{"$f":"$H55*O$52","v":0},{"$f":"$H55*P$52","v":0},{"$f":"$H55*Q$52","v":0},{"$f":"$H55*R$52","v":0},{"$f":"$H55*S$52","v":0},{"$f":"$H55*T$52","v":0},{"$f":"$H55*U$52","v":0},{"$f":"$H55*V$52","v":0},{"$f":"$H55*W$52","v":0},{"$f":"$H55*X$52","v":0},{"$f":"$H55*Y$52","v":0},{"$f":"$H55*Z$52","v":0},{"$f":"$H55*AA$52","v":0},{"$f":"$H55*AB$52","v":0},{"$f":"$H55*AC$52","v":0},{"$f":"$H55*AD$52","v":0},{"$f":"$H55*AE$52","v":0},{"$f":"$H55*AF$52","v":0},{"$f":"$H55*AG$52","v":0},{"$f":"$H55*AH$52","v":0},{"$f":"$H55*AI$52","v":0},{"$f":"$H55*AJ$52","v":0},{"$f":"$H55*AK$52","v":0},{"$f":"$H55*AL$52","v":0},{"$f":"$H55*AM$52","v":0},{"$f":"$H55*AN$52","v":0},{"$f":"$H55*AO$52","v":0},{"$f":"$H55*AP$52","v":0},{"$f":"$H55*AQ$52","v":0},{"$f":"$H55*AR$52","v":0},{"$f":"$H55*AS$52","v":0},{"$f":"$H55*AT$52","v":0},{"$f":"$H55*AU$52","v":0},{"$f":"$H55*AV$52","v":0},{"$f":"$H55*AW$52","v":0},{"$f":"$H55*AX$52","v":0},{"$f":"$H55*AY$52","v":0},{"$f":"$H55*AZ$52","v":0},{"$f":"$H55*BA$52","v":0},{"$f":"$H55*BB$52","v":0},{"$f":"$H55*BC$52","v":117755.26073568188},{"$f":"$H55*BD$52","v":118048.55132774873},{"$f":"$H55*BE$52","v":118342.57241262631},{"$f":"$H55*BF$52","v":118637.32580973799},{"$f":"$H55*BG$52","v":118932.81334303868},{"$f":"$H55*BH$52","v":119229.0368410262},{"$f":"$H55*BI$52","v":119525.99813675261},{"$f":"$H55*BJ$52","v":119853.34739351564},{"$f":"$H55*BK$52","v":120181.59317101534},{"$f":"$H55*BL$52","v":120510.73792457864},{"$f":"$H55*BM$52","v":120840.78411625684},{"$f":"$H55*BN$52","v":121171.73421484427},{"$f":"$H55*BO$52","v":121503.59069589648},{"$f":"$H55*BP$52","v":121836.35604174895},{"$f":"$H55*BQ$52","v":122170.03274153566},{"$f":"$H55*BR$52","v":122504.62329120754},{"$f":"$H55*BS$52","v":122840.1301935513},{"$f":"$H55*BT$52","v":123176.55595820816},{"$f":"$H55*BU$52","v":123513.9031016925},{"$f":"$H55*BV$52","v":123852.17414741077},{"$f":"$H55*BW$52","v":124191.37162568032},{"$f":"$H55*BX$52","v":124531.49807374841},{"$f":"$H55*BY$52","v":124872.55603581108},{"$f":"$H55*BZ$52","v":125338.21690319563},{"$f":"$H55*CA$52","v":125805.61426136963},{"$f":"$H55*CB$52","v":126274.75458586171},{"$f":"$H55*CC$52","v":126745.64437634824},{"$f":"$H55*CD$52","v":127218.29015674356},{"$f":"$H55*CE$52","v":127692.69847529015},{"$f":"$H55*CF$52","v":128168.87590464961},{"$f":"$H55*CG$52","v":128646.82904199346},{"$f":"$H55*CH$52","v":129126.56450909471},{"$f":"$H55*CI$52","v":129608.08895241952},{"$f":"$H55*CJ$52","v":130091.40904321935},{"$f":"$H55*CK$52","v":130576.53147762334},{"$f":"$H55*CL$52","v":131063.4629767311},{"$f":"$H55*CM$52","v":131552.21028670578},{"$f":"$H55*CN$52","v":132042.78017886763},{"$f":"$H55*CO$52","v":132535.17944978768},{"$f":"$H55*CP$52","v":133192.94247643926},{"$f":"$H55*CQ$52","v":133853.96993598354},{"$f":"$H55*CR$52","v":134518.27802957749},{"$f":"$H55*CS$52","v":135185.8830387835},{"$f":"$H55*CT$52","v":135856.80132596809},{"$f":"$H55*CU$52","v":136531.04933470322},{"$f":"$H55*CV$52","v":137208.64359016909},{"$f":"$H55*CW$52","v":137889.6006995592},{"$f":"$H55*CX$52","v":138573.9373524875},{"$f":"$H55*CY$52","v":139261.67032139734},{"$f":"$H55*CZ$52","v":139952.81646197251},{"$f":"$H55*DA$52","v":140647.39271355045},{"$f":"$H55*DB$52","v":141345.41609953731},{"$f":"$H55*DC$52","v":142046.90372782532},{"$f":"$H55*DD$52","v":142751.87279121199},{"$f":"$H55*DE$52","v":143460.34056782149},{"$f":"$H55*DF$52","v":144242.9452237087},{"$f":"$H55*DG$52","v":145029.81914345649},{"$f":"$H55*DH$52","v":145820.98561674735},146616.46806031352,147416.29001863024,148220.47516461249,149029.04730031575,149842.03035764041,150659.44839904009,151481.32561823397,152307.68634092269,153138.55502550845,153973.95626381892,154813.91478183505,155658.45544042293,156507.60323606958,157361.3833016229,158219.82090703541,159082.9414601122,159950.77050726308,160823.33373425857,161700.65696699015,162582.76617223464,163469.68745842282,164361.44707641221,165258.07142026385,166159.58702802376,167066.02058250809,167977.39891209325,168893.74899150961,169815.09794264022,170741.47303532323,171672.90168815924,172609.41146932277,173551.03009737821,174497.78544210026,175449.70552529869,176406.81852164786,177369.15275952051,178336.73672182643,179309.5990468552,180287.76852912406,181271.27412022994,182260.14492970658,183254.41022588601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H55*FT$52","v":0},0,0,0]
[null,null,null,"Other Cost ",null,null,null,{"$f":"Assumptions!G41","v":0.6},null,null,null,{"$f":"$H56*L$52","v":0},{"$f":"$H56*M$52","v":0},{"$f":"$H56*N$52","v":0},{"$f":"$H56*O$52","v":0},{"$f":"$H56*P$52","v":0},{"$f":"$H56*Q$52","v":0},{"$f":"$H56*R$52","v":0},{"$f":"$H56*S$52","v":0},{"$f":"$H56*T$52","v":0},{"$f":"$H56*U$52","v":0},{"$f":"$H56*V$52","v":0},{"$f":"$H56*W$52","v":0},{"$f":"$H56*X$52","v":0},{"$f":"$H56*Y$52","v":0},{"$f":"$H56*Z$52","v":0},{"$f":"$H56*AA$52","v":0},{"$f":"$H56*AB$52","v":0},{"$f":"$H56*AC$52","v":0},{"$f":"$H56*AD$52","v":0},{"$f":"$H56*AE$52","v":0},{"$f":"$H56*AF$52","v":0},{"$f":"$H56*AG$52","v":0},{"$f":"$H56*AH$52","v":0},{"$f":"$H56*AI$52","v":0},{"$f":"$H56*AJ$52","v":0},{"$f":"$H56*AK$52","v":0},{"$f":"$H56*AL$52","v":0},{"$f":"$H56*AM$52","v":0},{"$f":"$H56*AN$52","v":0},{"$f":"$H56*AO$52","v":0},{"$f":"$H56*AP$52","v":0},{"$f":"$H56*AQ$52","v":0},{"$f":"$H56*AR$52","v":0},{"$f":"$H56*AS$52","v":0},{"$f":"$H56*AT$52","v":0},{"$f":"$H56*AU$52","v":0},{"$f":"$H56*AV$52","v":0},{"$f":"$H56*AW$52","v":0},{"$f":"$H56*AX$52","v":0},{"$f":"$H56*AY$52","v":0},{"$f":"$H56*AZ$52","v":0},{"$f":"$H56*BA$52","v":0},{"$f":"$H56*BB$52","v":0},{"$f":"$H56*BC$52","v":235510.52147136375},{"$f":"$H56*BD$52","v":236097.10265549747},{"$f":"$H56*BE$52","v":236685.14482525262},{"$f":"$H56*BF$52","v":237274.65161947598},{"$f":"$H56*BG$52","v":237865.62668607736},{"$f":"$H56*BH$52","v":238458.0736820524},{"$f":"$H56*BI$52","v":239051.99627350521},{"$f":"$H56*BJ$52","v":239706.69478703127},{"$f":"$H56*BK$52","v":240363.18634203068},{"$f":"$H56*BL$52","v":241021.47584915729},{"$f":"$H56*BM$52","v":241681.56823251367},{"$f":"$H56*BN$52","v":242343.46842968854},{"$f":"$H56*BO$52","v":243007.18139179295},{"$f":"$H56*BP$52","v":243672.7120834979},{"$f":"$H56*BQ$52","v":244340.06548307132},{"$f":"$H56*BR$52","v":245009.24658241507},{"$f":"$H56*BS$52","v":245680.26038710261},{"$f":"$H56*BT$52","v":246353.11191641632},{"$f":"$H56*BU$52","v":247027.806203385},{"$f":"$H56*BV$52","v":247704.34829482154},{"$f":"$H56*BW$52","v":248382.74325136063},{"$f":"$H56*BX$52","v":249062.99614749683},{"$f":"$H56*BY$52","v":249745.11207162216},{"$f":"$H56*BZ$52","v":250676.43380639126},{"$f":"$H56*CA$52","v":251611.22852273926},{"$f":"$H56*CB$52","v":252549.50917172342},{"$f":"$H56*CC$52","v":253491.28875269648},{"$f":"$H56*CD$52","v":254436.58031348712},{"$f":"$H56*CE$52","v":255385.3969505803},{"$f":"$H56*CF$52","v":256337.75180929922},{"$f":"$H56*CG$52","v":257293.65808398693},{"$f":"$H56*CH$52","v":258253.12901818941},{"$f":"$H56*CI$52","v":259216.17790483905},{"$f":"$H56*CJ$52","v":260182.8180864387},{"$f":"$H56*CK$52","v":261153.06295524669},{"$f":"$H56*CL$52","v":262126.9259534622},{"$f":"$H56*CM$52","v":263104.42057341157},{"$f":"$H56*CN$52","v":264085.56035773526},{"$f":"$H56*CO$52","v":265070.35889957537},{"$f":"$H56*CP$52","v":266385.88495287852},{"$f":"$H56*CQ$52","v":267707.93987196707},{"$f":"$H56*CR$52","v":269036.55605915497},{"$f":"$H56*CS$52","v":270371.76607756701},{"$f":"$H56*CT$52","v":271713.60265193618},{"$f":"$H56*CU$52","v":273062.09866940643},{"$f":"$H56*CV$52","v":274417.28718033817},{"$f":"$H56*CW$52","v":275779.20139911841},{"$f":"$H56*CX$52","v":277147.87470497499},{"$f":"$H56*CY$52","v":278523.34064279468},{"$f":"$H56*CZ$52","v":279905.63292394503},{"$f":"$H56*DA$52","v":281294.7854271009},{"$f":"$H56*DB$52","v":282690.83219907462},{"$f":"$H56*DC$52","v":284093.80745565065},{"$f":"$H56*DD$52","v":285503.74558242399},{"$f":"$H56*DE$52","v":286920.68113564298},{"$f":"$H56*DF$52","v":288485.89044741739},{"$f":"$H56*DG$52","v":290059.63828691299},291641.9712334947,293232.93612062704,294832.58003726049,296440.95032922499,298058.09460063151,299684.06071528082,301318.89679808018,302962.65123646794,304615.37268184539,306277.11005101691,307947.91252763785,309627.82956367009,311316.91088084585,313015.20647213917,314722.76660324581,316439.64181407081,318165.88292022439,319901.54101452616,321646.66746851715,323401.3139339803,325165.53234446928,326939.37491684564,328722.89415282442,330516.1428405277,332319.17405604752,334132.04116501618,335954.79782418651,337787.49798301922,339630.19588528044,341482.94607064646,343345.80337631848,345218.82293864555,347102.06019475643,348995.57088420051,350899.41105059738,352813.63704329572,354738.30551904102,356673.47344365285,358619.19809371041,360575.53705824813,362542.54824045987,364520.28985941317,366508.82045177202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Food and Other Costs ",null,null,null,{"$f":"Assumptions!G42","v":0.39},null,null,null,{"$f":"$H57*L$52","v":0},{"$f":"$H57*M$52","v":0},{"$f":"$H57*N$52","v":0},{"$f":"$H57*O$52","v":0},{"$f":"$H57*P$52","v":0},{"$f":"$H57*Q$52","v":0},{"$f":"$H57*R$52","v":0},{"$f":"$H57*S$52","v":0},{"$f":"$H57*T$52","v":0},{"$f":"$H57*U$52","v":0},{"$f":"$H57*V$52","v":0},{"$f":"$H57*W$52","v":0},{"$f":"$H57*X$52","v":0},{"$f":"$H57*Y$52","v":0},{"$f":"$H57*Z$52","v":0},{"$f":"$H57*AA$52","v":0},{"$f":"$H57*AB$52","v":0},{"$f":"$H57*AC$52","v":0},{"$f":"$H57*AD$52","v":0},{"$f":"$H57*AE$52","v":0},{"$f":"$H57*AF$52","v":0},{"$f":"$H57*AG$52","v":0},{"$f":"$H57*AH$52","v":0},{"$f":"$H57*AI$52","v":0},{"$f":"$H57*AJ$52","v":0},{"$f":"$H57*AK$52","v":0},{"$f":"$H57*AL$52","v":0},{"$f":"$H57*AM$52","v":0},{"$f":"$H57*AN$52","v":0},{"$f":"$H57*AO$52","v":0},{"$f":"$H57*AP$52","v":0},{"$f":"$H57*AQ$52","v":0},{"$f":"$H57*AR$52","v":0},{"$f":"$H57*AS$52","v":0},{"$f":"$H57*AT$52","v":0},{"$f":"$H57*AU$52","v":0},{"$f":"$H57*AV$52","v":0},{"$f":"$H57*AW$52","v":0},{"$f":"$H57*AX$52","v":0},{"$f":"$H57*AY$52","v":0},{"$f":"$H57*AZ$52","v":0},{"$f":"$H57*BA$52","v":0},{"$f":"$H57*BB$52","v":0},{"$f":"$H57*BC$52","v":153081.83895638643},{"$f":"$H57*BD$52","v":153463.11672607335},{"$f":"$H57*BE$52","v":153845.34413641421},{"$f":"$H57*BF$52","v":154228.5235526594},{"$f":"$H57*BG$52","v":154612.65734595028},{"$f":"$H57*BH$52","v":154997.74789333408},{"$f":"$H57*BI$52","v":155383.7975777784},{"$f":"$H57*BJ$52","v":155809.35161157034},{"$f":"$H57*BK$52","v":156236.07112231996},{"$f":"$H57*BL$52","v":156663.95930195224},{"$f":"$H57*BM$52","v":157093.0193511339},{"$f":"$H57*BN$52","v":157523.25447929755},{"$f":"$H57*BO$52","v":157954.66790466543},{"$f":"$H57*BP$52","v":158387.26285427366},{"$f":"$H57*BQ$52","v":158821.04256399637},{"$f":"$H57*BR$52","v":159256.0102785698},{"$f":"$H57*BS$52","v":159692.16925161669},{"$f":"$H57*BT$52","v":160129.52274567063},{"$f":"$H57*BU$52","v":160568.07403220027},{"$f":"$H57*BV$52","v":161007.82639163401},{"$f":"$H57*BW$52","v":161448.78311338442},{"$f":"$H57*BX$52","v":161890.94749587297},{"$f":"$H57*BY$52","v":162334.32284655442},{"$f":"$H57*BZ$52","v":162939.68197415431},{"$f":"$H57*CA$52","v":163547.29853978052},{"$f":"$H57*CB$52","v":164157.18096162024},{"$f":"$H57*CC$52","v":164769.33768925274},{"$f":"$H57*CD$52","v":165383.77720376663},{"$f":"$H57*CE$52","v":166000.5080178772},{"$f":"$H57*CF$52","v":166619.5386760445},{"$f":"$H57*CG$52","v":167240.87775459152},{"$f":"$H57*CH$52","v":167864.53386182312},{"$f":"$H57*CI$52","v":168490.51563814539},{"$f":"$H57*CJ$52","v":169118.83175618516},{"$f":"$H57*CK$52","v":169749.49092091035},{"$f":"$H57*CL$52","v":170382.50186975044},{"$f":"$H57*CM$52","v":171017.87337271753},{"$f":"$H57*CN$52","v":171655.61423252794},{"$f":"$H57*CO$52","v":172295.73328472397},{"$f":"$H57*CP$52","v":173150.82521937107},{"$f":"$H57*CQ$52","v":174010.16091677861},{"$f":"$H57*CR$52","v":174873.76143845075},{"$f":"$H57*CS$52","v":175741.64795041856},{"$f":"$H57*CT$52","v":176613.84172375852},{"$f":"$H57*CU$52","v":177490.36413511421},{"$f":"$H57*CV$52","v":178371.23666721981},{"$f":"$H57*CW$52","v":179256.48090942699},{"$f":"$H57*CX$52","v":180146.11855823378},{"$f":"$H57*CY$52","v":181040.17141781654},{"$f":"$H57*CZ$52","v":181938.66140056428},{"$f":"$H57*DA$52","v":182841.61052761559},{"$f":"$H57*DB$52","v":183749.04092939853},{"$f":"$H57*DC$52","v":184660.97484617293},{"$f":"$H57*DD$52","v":185577.43462857563},{"$f":"$H57*DE$52","v":186498.44273816797},{"$f":"$H57*DF$52","v":187515.82879082134},{"$f":"$H57*DG$52","v":188538.76488649347},189567.28130177155,190601.4084784076,191641.17702421933,192686.61771399627,193737.76149041051,194794.63946493255,195857.28291875214,196925.72330370417,197999.99224319949,199080.121533161,200166.14314296463,201258.08921638559,202355.99207254982,203459.88420689048,204569.79829210977,205685.76717914603,206807.82389814587,207936.00165944203,209070.33385453615,210210.85405708721,211357.59602390503,212510.5936959497,213669.88119933588,214835.492846343,216007.46313643089,217185.82675726054,218370.61858572124,219561.87368896251,220759.62732543229,221963.91494592023,223174.77219460701,224392.23491011962,225616.33912659172,226847.12107473036,228084.61718288829,229328.86407814221,230579.89858737667,231837.75773837438,233102.47876091179,234374.09908786128,235652.65635629892,236938.18840861859,238230.73329365181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Other Cost",null,null,null,null,null,null,null,{"$f":"SUM(L55:L57)","v":0},{"$f":"SUM(M55:M57)","v":0},{"$f":"SUM(N55:N57)","v":0},{"$f":"SUM(O55:O57)","v":0},{"$f":"SUM(P55:P57)","v":0},{"$f":"SUM(Q55:Q57)","v":0},{"$f":"SUM(R55:R57)","v":0},{"$f":"SUM(S55:S57)","v":0},{"$f":"SUM(T55:T57)","v":0},{"$f":"SUM(U55:U57)","v":0},{"$f":"SUM(V55:V57)","v":0},{"$f":"SUM(W55:W57)","v":0},{"$f":"SUM(X55:X57)","v":0},{"$f":"SUM(Y55:Y57)","v":0},{"$f":"SUM(Z55:Z57)","v":0},{"$f":"SUM(AA55:AA57)","v":0},{"$f":"SUM(AB55:AB57)","v":0},{"$f":"SUM(AC55:AC57)","v":0},{"$f":"SUM(AD55:AD57)","v":0},{"$f":"SUM(AE55:AE57)","v":0},{"$f":"SUM(AF55:AF57)","v":0},{"$f":"SUM(AG55:AG57)","v":0},{"$f":"SUM(AH55:AH57)","v":0},{"$f":"SUM(AI55:AI57)","v":0},{"$f":"SUM(AJ55:AJ57)","v":0},{"$f":"SUM(AK55:AK57)","v":0},{"$f":"SUM(AL55:AL57)","v":0},{"$f":"SUM(AM55:AM57)","v":0},{"$f":"SUM(AN55:AN57)","v":0},{"$f":"SUM(AO55:AO57)","v":0},{"$f":"SUM(AP55:AP57)","v":0},{"$f":"SUM(AQ55:AQ57)","v":0},{"$f":"SUM(AR55:AR57)","v":0},{"$f":"SUM(AS55:AS57)","v":0},{"$f":"SUM(AT55:AT57)","v":0},{"$f":"SUM(AU55:AU57)","v":0},{"$f":"SUM(AV55:AV57)","v":0},{"$f":"SUM(AW55:AW57)","v":0},{"$f":"SUM(AX55:AX57)","v":0},{"$f":"SUM(AY55:AY57)","v":0},{"$f":"SUM(AZ55:AZ57)","v":0},{"$f":"SUM(BA55:BA57)","v":0},{"$f":"SUM(BB55:BB57)","v":0},{"$f":"SUM(BC55:BC57)","v":506347.62116343208},{"$f":"SUM(BD55:BD57)","v":507608.77070931951},{"$f":"SUM(BE55:BE57)","v":508873.06137429317},{"$f":"SUM(BF55:BF57)","v":510140.50098187337},{"$f":"SUM(BG55:BG57)","v":511411.09737506637},{"$f":"SUM(BH55:BH57)","v":512684.85841641267},{"$f":"SUM(BI55:BI57)","v":513961.79198803619},{"$f":"SUM(BJ55:BJ57)","v":515369.39379211725},{"$f":"SUM(BK55:BK57)","v":516780.85063536599},{"$f":"SUM(BL55:BL57)","v":518196.17307568819},{"$f":"SUM(BM55:BM57)","v":519615.37169990438},{"$f":"SUM(BN55:BN57)","v":521038.45712383033},{"$f":"SUM(BO55:BO57)","v":522465.43999235483},{"$f":"SUM(BP55:BP57)","v":523896.33097952051},{"$f":"SUM(BQ55:BQ57)","v":525331.14078860334},{"$f":"SUM(BR55:BR57)","v":526769.88015219243},{"$f":"SUM(BS55:BS57)","v":528212.55983227061},{"$f":"SUM(BT55:BT57)","v":529659.19062029512},{"$f":"SUM(BU55:BU57)","v":531109.78333727783},{"$f":"SUM(BV55:BV57)","v":532564.3488338663},{"$f":"SUM(BW55:BW57)","v":534022.89799042535},{"$f":"SUM(BX55:BX57)","v":535485.44171711826},{"$f":"SUM(BY55:BY57)","v":536951.9909539877},{"$f":"SUM(BZ55:BZ57)","v":538954.33268374123},{"$f":"SUM(CA55:CA57)","v":540964.14132388937},{"$f":"SUM(CB55:CB57)","v":542981.44471920538},{"$f":"SUM(CC55:CC57)","v":545006.27081829752},{"$f":"SUM(CD55:CD57)","v":547038.64767399733},{"$f":"SUM(CE55:CE57)","v":549078.60344374762},{"$f":"SUM(CF55:CF57)","v":551126.16638999339},{"$f":"SUM(CG55:CG57)","v":553181.36488057184},{"$f":"SUM(CH55:CH57)","v":555244.22738910723},{"$f":"SUM(CI55:CI57)","v":557314.7824954039},{"$f":"SUM(CJ55:CJ57)","v":559393.05888584326},{"$f":"SUM(CK55:CK57)","v":561479.08535378042},{"$f":"SUM(CL55:CL57)","v":563572.89079994371},{"$f":"SUM(CM55:CM57)","v":565674.50423283491},{"$f":"SUM(CN55:CN57)","v":567783.9547691308},{"$f":"SUM(CO55:CO57)","v":569901.27163408697},{"$f":"SUM(CP55:CP57)","v":572729.65264868876},{"$f":"SUM(CQ55:CQ57)","v":575572.07072472922},{"$f":"SUM(CR55:CR57)","v":578428.59552718326},{"$f":"SUM(CS55:CS57)","v":581299.2970667691},{"$f":"SUM(CT55:CT57)","v":584184.24570166273},{"$f":"SUM(CU55:CU57)","v":587083.51213922387},{"$f":"SUM(CV55:CV57)","v":589997.1674377271},{"$f":"SUM(CW55:CW57)","v":592925.28300810466},{"$f":"SUM(CX55:CX57)","v":595867.93061569636},{"$f":"SUM(CY55:CY57)","v":598825.18238200853},{"$f":"SUM(CZ55:CZ57)","v":601797.11078648176},{"$f":"SUM(DA55:DA57)","v":604783.78866826696},{"$f":"SUM(DB55:DB57)","v":607785.28922801046},{"$f":"SUM(DC55:DC57)","v":610801.68602964887},{"$f":"SUM(DD55:DD57)","v":613833.05300221161},{"$f":"SUM(DE55:DE57)","v":616879.46444163239},{"$f":"SUM(DF55:DF57)","v":620244.6644619474},{"$f":"SUM(DG55:DG57)","v":623628.2223168629},{"$f":"SUM(DH55:DH57)","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,{"$f":"SUM(FT55:FT57)","v":0},0,0,0]
[]
[null,null,null,"Total Cost",null,null,null,null,null,null,null,{"$f":"L52+L58","v":0},{"$f":"M52+M58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,898865.15694903838,901103.94180181529,903348.30274971423,905598.25368100009,907853.80851852871,910114.98121983337,912381.78577721154,914880.5517705027,917386.16120541713,919898.63282428368,922417.98542076047,924944.23783997796,927477.40897867642,930017.51778535033,932564.58326038881,935118.62445621751,937679.66047744162,940247.71048098896,942822.79367625283,945404.92932523554,947994.13674269314,950590.43529627961,{"$f":"BY52+BY58","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,{"$f":"DH52+DH58","v":1113100.1902078381},1119172.3728603933,1125277.6804755442,1131416.2937565423,1137588.3943924103,1143794.1650633218,1150033.7894460061,1156307.4522191859,1162615.3390690433,1168957.6366947144,1175334.532813818,1181746.2161680076,1188192.8765285618,1194674.7047019978,1201191.8925357214,1207744.6329237036,1214333.1198121898,1220957.5482054416,1227618.1141715073,1234315.0148480248,1241048.4484480578,1247818.6142659611,1254625.71268328,1261469.9451746806,1268351.5143139148,1275270.6237798119,1282227.4783623118,1289222.2839685234,1296255.2476288204,1303326.5775029673,1310436.4828862823,1317585.1742158304,1324772.8630766538,1331999.762208032,1339266.0855097799,1346572.0480485787,1353917.8660643399,1361303.7569766084,1368729.9393909946,1376196.6331056468,1383704.0591177552,1391252.4396300935,1398841.9980575964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT52+FT58","v":0},0,0,0]
[]
[null,null,null,"Operating Cash Flow",null,null,null,null,null,null,null,{"$f":"L44-L60","v":0},{"$f":"M44-M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167375.75753955496,167792.63687657774,168210.55452634173,168629.51307495078,258791.45875107381,259436.02528410812,260082.19722567324,260794.49174976209,352192.95999828156,353157.52089289704,354124.7234579185,355094.57492816239,447748.83195375837,448975.09443758125,450204.71532140835,451437.70380298607,452674.06910524971,453913.82047639438,455156.96718994353,456403.51854481851,457653.48386540706,458906.87250163453,{"$f":"BY44-BY60","v":460163.69382903283},461879.68516940274,463602.07559409773,465330.88896587281,467066.14923646825,468807.88044694369,470556.10672800941,472310.8523003608,474072.14147501544,475839.99865364796,477614.44832892949,479395.5150848662,481183.22359714052,482977.59863345255,484778.66505386331,486586.4478111394,488400.97195109783,490085.34277655883,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,{"$f":"DH44-DH60","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,{"$f":"FT44-FT60","v":0},0,0,0]
[]
[null,null,null,"Cap Rate/ Exit Proceed",null,null,null,{"$f":"Assumptions!G44","v":0.06},null,null,null,{"$f":"L62*L9/$H$64*L6","v":0},{"$f":"M62*M9/$H$64*M6","v":0},{"$f":"N62*N9/$H$64*N6","v":0},{"$f":"O62*O9/$H$64*O6","v":0},{"$f":"P62*P9/$H$64*P6","v":0},{"$f":"Q62*Q9/$H$64*Q6","v":0},{"$f":"R62*R9/$H$64*R6","v":0},{"$f":"S62*S9/$H$64*S6","v":0},{"$f":"T62*T9/$H$64*T6","v":0},{"$f":"U62*U9/$H$64*U6","v":0},{"$f":"V62*V9/$H$64*V6","v":0},{"$f":"W62*W9/$H$64*W6","v":0},{"$f":"X62*X9/$H$64*X6","v":0},{"$f":"Y62*Y9/$H$64*Y6","v":0},{"$f":"Z62*Z9/$H$64*Z6","v":0},{"$f":"AA62*AA9/$H$64*AA6","v":0},{"$f":"AB62*AB9/$H$64*AB6","v":0},{"$f":"AC62*AC9/$H$64*AC6","v":0},{"$f":"AD62*AD9/$H$64*AD6","v":0},{"$f":"AE62*AE9/$H$64*AE6","v":0},{"$f":"AF62*AF9/$H$64*AF6","v":0},{"$f":"AG62*AG9/$H$64*AG6","v":0},{"$f":"AH62*AH9/$H$64*AH6","v":0},{"$f":"AI62*AI9/$H$64*AI6","v":0},{"$f":"AJ62*AJ9/$H$64*AJ6","v":0},{"$f":"AK62*AK9/$H$64*AK6","v":0},{"$f":"AL62*AL9/$H$64*AL6","v":0},{"$f":"AM62*AM9/$H$64*AM6","v":0},{"$f":"AN62*AN9/$H$64*AN6","v":0},{"$f":"AO62*AO9/$H$64*AO6","v":0},{"$f":"AP62*AP9/$H$64*AP6","v":0},{"$f":"AQ62*AQ9/$H$64*AQ6","v":0},{"$f":"AR62*AR9/$H$64*AR6","v":0},{"$f":"AS62*AS9/$H$64*AS6","v":0},{"$f":"AT62*AT9/$H$64*AT6","v":0},{"$f":"AU62*AU9/$H$64*AU6","v":0},{"$f":"AV62*AV9/$H$64*AV6","v":0},{"$f":"AW62*AW9/$H$64*AW6","v":0},{"$f":"AX62*AX9/$H$64*AX6","v":0},{"$f":"AY62*AY9/$H$64*AY6","v":0},{"$f":"AZ62*AZ9/$H$64*AZ6","v":0},{"$f":"BA62*BA9/$H$64*BA6","v":0},{"$f":"BB62*BB9/$H$64*BB6","v":0},{"$f":"BC62*BC9/$H$64*BC6","v":0},{"$f":"BD62*BD9/$H$64*BD6","v":0},{"$f":"BE62*BE9/$H$64*BE6","v":0},{"$f":"BF62*BF9/$H$64*BF6","v":0},{"$f":"BG62*BG9/$H$64*BG6","v":0},{"$f":"BH62*BH9/$H$64*BH6","v":0},{"$f":"BI62*BI9/$H$64*BI6","v":0},{"$f":"BJ62*BJ9/$H$64*BJ6","v":0},{"$f":"BK62*BK9/$H$64*BK6","v":0},{"$f":"BL62*BL9/$H$64*BL6","v":0},{"$f":"BM62*BM9/$H$64*BM6","v":0},{"$f":"BN62*BN9/$H$64*BN6","v":0},{"$f":"BO62*BO9/$H$64*BO6","v":0},{"$f":"BP62*BP9/$H$64*BP6","v":0},{"$f":"BQ62*BQ9/$H$64*BQ6","v":0},{"$f":"BR62*BR9/$H$64*BR6","v":0},{"$f":"BS62*BS9/$H$64*BS6","v":0},{"$f":"BT62*BT9/$H$64*BT6","v":0},{"$f":"BU62*BU9/$H$64*BU6","v":0},{"$f":"BV62*BV9/$H$64*BV6","v":0},{"$f":"BW62*BW9/$H$64*BW6","v":0},{"$f":"BX62*BX9/$H$64*BX6","v":0},{"$f":"BY62*BY9/$H$64*BY6","v":0},{"$f":"BZ62*BZ9/$H$64*BZ6","v":0},{"$f":"CA62*CA9/$H$64*CA6","v":0},{"$f":"CB62*CB9/$H$64*CB6","v":0},{"$f":"CC62*CC9/$H$64*CC6","v":0},{"$f":"CD62*CD9/$H$64*CD6","v":0},{"$f":"CE62*CE9/$H$64*CE6","v":0},{"$f":"CF62*CF9/$H$64*CF6","v":0},{"$f":"CG62*CG9/$H$64*CG6","v":0},{"$f":"CH62*CH9/$H$64*CH6","v":0},{"$f":"CI62*CI9/$H$64*CI6","v":0},{"$f":"CJ62*CJ9/$H$64*CJ6","v":0},{"$f":"CK62*CK9/$H$64*CK6","v":0},{"$f":"CL62*CL9/$H$64*CL6","v":0},{"$f":"CM62*CM9/$H$64*CM6","v":0},{"$f":"CN62*CN9/$H$64*CN6","v":0},{"$f":"CO62*CO9/$H$64*CO6","v":0},{"$f":"CP62*CP9/$H$64*CP6","v":0},{"$f":"CQ62*CQ9/$H$64*CQ6","v":0},{"$f":"CR62*CR9/$H$64*CR6","v":0},{"$f":"CS62*CS9/$H$64*CS6","v":0},{"$f":"CT62*CT9/$H$64*CT6","v":0},{"$f":"CU62*CU9/$H$64*CU6","v":0},{"$f":"CV62*CV9/$H$64*CV6","v":0},{"$f":"CW62*CW9/$H$64*CW6","v":0},{"$f":"CX62*CX9/$H$64*CX6","v":0},{"$f":"CY62*CY9/$H$64*CY6","v":0},{"$f":"CZ62*CZ9/$H$64*CZ6","v":0},{"$f":"DA62*DA9/$H$64*DA6","v":0},{"$f":"DB62*DB9/$H$64*DB6","v":0},{"$f":"DC62*DC9/$H$64*DC6","v":0},{"$f":"DD62*DD9/$H$64*DD6","v":0},{"$f":"DE62*DE9/$H$64*DE6","v":0},{"$f":"DF62*DF9/$H$64*DF6","v":0},{"$f":"DG62*DG9/$H$64*DG6","v":0},{"$f":"DH62*DH9/$H$64*DH6","v":0},{"$f":"DI62*DI9/$H$64*DI6","v":0},{"$f":"DJ62*DJ9/$H$64*DJ6","v":0},{"$f":"DK62*DK9/$H$64*DK6","v":0},{"$f":"DL62*DL9/$H$64*DL6","v":0},{"$f":"DM62*DM9/$H$64*DM6","v":0},{"$f":"DN62*DN9/$H$64*DN6","v":0},{"$f":"DO62*DO9/$H$64*DO6","v":0},{"$f":"DP62*DP9/$H$64*DP6","v":0},{"$f":"DQ62*DQ9/$H$64*DQ6","v":0},{"$f":"DR62*DR9/$H$64*DR6","v":0},{"$f":"DS62*DS9/$H$64*DS6","v":0},{"$f":"DT62*DT9/$H$64*DT6","v":0},{"$f":"DU62*DU9/$H$64*DU6","v":0},{"$f":"DV62*DV9/$H$64*DV6","v":0},{"$f":"DW62*DW9/$H$64*DW6","v":0},{"$f":"DX62*DX9/$H$64*DX6","v":0},{"$f":"DY62*DY9/$H$64*DY6","v":0},{"$f":"DZ62*DZ9/$H$64*DZ6","v":0},{"$f":"EA62*EA9/$H$64*EA6","v":0},{"$f":"EB62*EB9/$H$64*EB6","v":0},{"$f":"EC62*EC9/$H$64*EC6","v":0},{"$f":"ED62*ED9/$H$64*ED6","v":0},{"$f":"EE62*EE9/$H$64*EE6","v":0},{"$f":"EF62*EF9/$H$64*EF6","v":0},{"$f":"EG62*EG9/$H$64*EG6","v":0},{"$f":"EH62*EH9/$H$64*EH6","v":0},{"$f":"EI62*EI9/$H$64*EI6","v":0},{"$f":"EJ62*EJ9/$H$64*EJ6","v":0},{"$f":"EK62*EK9/$H$64*EK6","v":0},{"$f":"EL62*EL9/$H$64*EL6","v":0},{"$f":"EM62*EM9/$H$64*EM6","v":0},{"$f":"EN62*EN9/$H$64*EN6","v":0},{"$f":"EO62*EO9/$H$64*EO6","v":0},{"$f":"EP62*EP9/$H$64*EP6","v":0},{"$f":"EQ62*EQ9/$H$64*EQ6","v":0},{"$f":"ER62*ER9/$H$64*ER6","v":0},{"$f":"ES62*ES9/$H$64*ES6","v":0},{"$f":"ET62*ET9/$H$64*ET6","v":0},{"$f":"EU62*EU9/$H$64*EU6","v":0},{"$f":"EV62*EV9/$H$64*EV6","v":0},{"$f":"EW62*EW9/$H$64*EW6","v":0},{"$f":"EX62*EX9/$H$64*EX6","v":28513365.042341303},{"$f":"EY62*EY9/$H$64*EY6","v":0},{"$f":"EZ62*EZ9/$H$64*EZ6","v":0},{"$f":"FA62*FA9/$H$64*FA6","v":0},{"$f":"FB62*FB9/$H$64*FB6","v":0},{"$f":"FC62*FC9/$H$64*FC6","v":0},{"$f":"FD62*FD9/$H$64*FD6","v":0},{"$f":"FE62*FE9/$H$64*FE6","v":0},{"$f":"FF62*FF9/$H$64*FF6","v":0},{"$f":"FG62*FG9/$H$64*FG6","v":0},{"$f":"FH62*FH9/$H$64*FH6","v":0},{"$f":"FI62*FI9/$H$64*FI6","v":0},{"$f":"FJ62*FJ9/$H$64*FJ6","v":0},{"$f":"FK62*FK9/$H$64*FK6","v":0},{"$f":"FL62*FL9/$H$64*FL6","v":0},{"$f":"FM62*FM9/$H$64*FM6","v":0},{"$f":"FN62*FN9/$H$64*FN6","v":0},{"$f":"FO62*FO9/$H$64*FO6","v":0},{"$f":"FP62*FP9/$H$64*FP6","v":0},{"$f":"FQ62*FQ9/$H$64*FQ6","v":0},{"$f":"FR62*FR9/$H$64*FR6","v":0},{"$f":"FS62*FS9/$H$64*FS6","v":0},{"$f":"FT62*FT9/$H$64*FT6","v":0},{"$f":"FU62*FU9/$H$64*FU6","v":0},{"$f":"FV62*FV9/$H$64*FV6","v":0},{"$f":"FW62*FW9/$H$64*FW6","v":0}]
[]
["Capital Allowances and Taxes on Operations"]
[]
[null,"Balance of Assets"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K71","v":0},{"$f":"L71","v":236666.66666666666},473333.33333333331,710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"BX71","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,{"$f":"DG71","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"FS71","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998]
[null,null,"Add: Capital Expenditures Excluding Land",null,null,null,null,null,null,null,null,{"$f":"L19+L21","v":236666.66666666666},{"$f":"M19+M21","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,{"$f":"BY19+BY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH19+DH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FT19+FT21","v":0},0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L70)","v":236666.66666666666},{"$f":"SUM(M69:M70)","v":473333.33333333331},710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,{"$f":"SUM(BY69:BY70)","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,{"$f":"SUM(DH69:DH70)","v":11909999.999999998},{"$f":"SUM(DI69:DI70)","v":11909999.999999998},{"$f":"SUM(DJ69:DJ70)","v":11909999.999999998},{"$f":"SUM(DK69:DK70)","v":11909999.999999998},{"$f":"SUM(DL69:DL70)","v":11909999.999999998},{"$f":"SUM(DM69:DM70)","v":11909999.999999998},{"$f":"SUM(DN69:DN70)","v":11909999.999999998},{"$f":"SUM(DO69:DO70)","v":11909999.999999998},{"$f":"SUM(DP69:DP70)","v":11909999.999999998},{"$f":"SUM(DQ69:DQ70)","v":11909999.999999998},{"$f":"SUM(DR69:DR70)","v":11909999.999999998},{"$f":"SUM(DS69:DS70)","v":11909999.999999998},{"$f":"SUM(DT69:DT70)","v":11909999.999999998},{"$f":"SUM(DU69:DU70)","v":11909999.999999998},{"$f":"SUM(DV69:DV70)","v":11909999.999999998},{"$f":"SUM(DW69:DW70)","v":11909999.999999998},{"$f":"SUM(DX69:DX70)","v":11909999.999999998},{"$f":"SUM(DY69:DY70)","v":11909999.999999998},{"$f":"SUM(DZ69:DZ70)","v":11909999.999999998},{"$f":"SUM(EA69:EA70)","v":11909999.999999998},{"$f":"SUM(EB69:EB70)","v":11909999.999999998},{"$f":"SUM(EC69:EC70)","v":11909999.999999998},{"$f":"SUM(ED69:ED70)","v":11909999.999999998},{"$f":"SUM(EE69:EE70)","v":11909999.999999998},{"$f":"SUM(EF69:EF70)","v":11909999.999999998},{"$f":"SUM(EG69:EG70)","v":11909999.999999998},{"$f":"SUM(EH69:EH70)","v":11909999.999999998},{"$f":"SUM(EI69:EI70)","v":11909999.999999998},{"$f":"SUM(EJ69:EJ70)","v":11909999.999999998},{"$f":"SUM(EK69:EK70)","v":11909999.999999998},{"$f":"SUM(EL69:EL70)","v":11909999.999999998},{"$f":"SUM(EM69:EM70)","v":11909999.999999998},{"$f":"SUM(EN69:EN70)","v":11909999.999999998},{"$f":"SUM(EO69:EO70)","v":11909999.999999998},{"$f":"SUM(EP69:EP70)","v":11909999.999999998},{"$f":"SUM(EQ69:EQ70)","v":11909999.999999998},{"$f":"SUM(ER69:ER70)","v":11909999.999999998},{"$f":"SUM(ES69:ES70)","v":11909999.999999998},{"$f":"SUM(ET69:ET70)","v":11909999.999999998},{"$f":"SUM(EU69:EU70)","v":11909999.999999998},{"$f":"SUM(EV69:EV70)","v":11909999.999999998},{"$f":"SUM(EW69:EW70)","v":11909999.999999998},{"$f":"SUM(EX69:EX70)","v":11909999.999999998},{"$f":"SUM(EY69:EY70)","v":11909999.999999998},{"$f":"SUM(EZ69:EZ70)","v":11909999.999999998},{"$f":"SUM(FA69:FA70)","v":11909999.999999998},{"$f":"SUM(FB69:FB70)","v":11909999.999999998},{"$f":"SUM(FC69:FC70)","v":11909999.999999998},{"$f":"SUM(FD69:FD70)","v":11909999.999999998},{"$f":"SUM(FE69:FE70)","v":11909999.999999998},{"$f":"SUM(FF69:FF70)","v":11909999.999999998},{"$f":"SUM(FG69:FG70)","v":11909999.999999998},{"$f":"SUM(FH69:FH70)","v":11909999.999999998},{"$f":"SUM(FI69:FI70)","v":11909999.999999998},{"$f":"SUM(FJ69:FJ70)","v":11909999.999999998},{"$f":"SUM(FK69:FK70)","v":11909999.999999998},{"$f":"SUM(FL69:FL70)","v":11909999.999999998},{"$f":"SUM(FM69:FM70)","v":11909999.999999998},{"$f":"SUM(FN69:FN70)","v":11909999.999999998},{"$f":"SUM(FO69:FO70)","v":11909999.999999998},{"$f":"SUM(FP69:FP70)","v":11909999.999999998},{"$f":"SUM(FQ69:FQ70)","v":11909999.999999998},{"$f":"SUM(FR69:FR70)","v":11909999.999999998},{"$f":"SUM(FS69:FS70)","v":11909999.999999998},{"$f":"SUM(FT69:FT70)","v":11909999.999999998},{"$f":"SUM(FU69:FU70)","v":11909999.999999998},{"$f":"SUM(FV69:FV70)","v":11909999.999999998},{"$f":"SUM(FW69:FW70)","v":11909999.999999998}]
[]
[null,null,"Depreciation",null,null,null,null,{"$f":"1/Assumptions!G48/4","v":2.5000000000000001E-2},null,null,null,{"$f":"MIN(L69*$H$73*L5,K75)","v":0},{"$f":"MIN(M69*$H$73*M5,L75)","v":0},{"$f":"MIN(N69*$H$73*N5,M75)","v":0},{"$f":"MIN(O69*$H$73*O5,N75)","v":0},{"$f":"MIN(P69*$H$73*P5,O75)","v":0},{"$f":"MIN(Q69*$H$73*Q5,P75)","v":0},{"$f":"MIN(R69*$H$73*R5,Q75)","v":0},{"$f":"MIN(S69*$H$73*S5,R75)","v":0},{"$f":"MIN(T69*$H$73*T5,S75)","v":0},{"$f":"MIN(U69*$H$73*U5,T75)","v":0},{"$f":"MIN(V69*$H$73*V5,U75)","v":0},{"$f":"MIN(W69*$H$73*W5,V75)","v":0},{"$f":"MIN(X69*$H$73*X5,W75)","v":0},{"$f":"MIN(Y69*$H$73*Y5,X75)","v":0},{"$f":"MIN(Z69*$H$73*Z5,Y75)","v":0},{"$f":"MIN(AA69*$H$73*AA5,Z75)","v":0},{"$f":"MIN(AB69*$H$73*AB5,AA75)","v":0},{"$f":"MIN(AC69*$H$73*AC5,AB75)","v":0},{"$f":"MIN(AD69*$H$73*AD5,AC75)","v":0},{"$f":"MIN(AE69*$H$73*AE5,AD75)","v":0},{"$f":"MIN(AF69*$H$73*AF5,AE75)","v":0},{"$f":"MIN(AG69*$H$73*AG5,AF75)","v":0},{"$f":"MIN(AH69*$H$73*AH5,AG75)","v":0},{"$f":"MIN(AI69*$H$73*AI5,AH75)","v":0},{"$f":"MIN(AJ69*$H$73*AJ5,AI75)","v":0},{"$f":"MIN(AK69*$H$73*AK5,AJ75)","v":0},{"$f":"MIN(AL69*$H$73*AL5,AK75)","v":0},{"$f":"MIN(AM69*$H$73*AM5,AL75)","v":0},{"$f":"MIN(AN69*$H$73*AN5,AM75)","v":0},{"$f":"MIN(AO69*$H$73*AO5,AN75)","v":0},{"$f":"MIN(AP69*$H$73*AP5,AO75)","v":0},{"$f":"MIN(AQ69*$H$73*AQ5,AP75)","v":0},{"$f":"MIN(AR69*$H$73*AR5,AQ75)","v":0},{"$f":"MIN(AS69*$H$73*AS5,AR75)","v":0},{"$f":"MIN(AT69*$H$73*AT5,AS75)","v":0},{"$f":"MIN(AU69*$H$73*AU5,AT75)","v":0},{"$f":"MIN(AV69*$H$73*AV5,AU75)","v":0},{"$f":"MIN(AW69*$H$73*AW5,AV75)","v":0},{"$f":"MIN(AX69*$H$73*AX5,AW75)","v":0},{"$f":"MIN(AY69*$H$73*AY5,AX75)","v":0},{"$f":"MIN(AZ69*$H$73*AZ5,AY75)","v":0},{"$f":"MIN(BA69*$H$73*BA5,AZ75)","v":0},{"$f":"MIN(BB69*$H$73*BB5,BA75)","v":0},{"$f":"MIN(BC69*$H$73*BC5,BB75)","v":297749.99999999994},{"$f":"MIN(BD69*$H$73*BD5,BC75)","v":297749.99999999994},{"$f":"MIN(BE69*$H$73*BE5,BD75)","v":297749.99999999994},{"$f":"MIN(BF69*$H$73*BF5,BE75)","v":297749.99999999994},{"$f":"MIN(BG69*$H$73*BG5,BF75)","v":297749.99999999994},{"$f":"MIN(BH69*$H$73*BH5,BG75)","v":297749.99999999994},{"$f":"MIN(BI69*$H$73*BI5,BH75)","v":297749.99999999994},{"$f":"MIN(BJ69*$H$73*BJ5,BI75)","v":297749.99999999994},{"$f":"MIN(BK69*$H$73*BK5,BJ75)","v":297749.99999999994},{"$f":"MIN(BL69*$H$73*BL5,BK75)","v":297749.99999999994},{"$f":"MIN(BM69*$H$73*BM5,BL75)","v":297749.99999999994},{"$f":"MIN(BN69*$H$73*BN5,BM75)","v":297749.99999999994},{"$f":"MIN(BO69*$H$73*BO5,BN75)","v":297749.99999999994},{"$f":"MIN(BP69*$H$73*BP5,BO75)","v":297749.99999999994},{"$f":"MIN(BQ69*$H$73*BQ5,BP75)","v":297749.99999999994},{"$f":"MIN(BR69*$H$73*BR5,BQ75)","v":297749.99999999994},{"$f":"MIN(BS69*$H$73*BS5,BR75)","v":297749.99999999994},{"$f":"MIN(BT69*$H$73*BT5,BS75)","v":297749.99999999994},{"$f":"MIN(BU69*$H$73*BU5,BT75)","v":297749.99999999994},{"$f":"MIN(BV69*$H$73*BV5,BU75)","v":297749.99999999994},{"$f":"MIN(BW69*$H$73*BW5,BV75)","v":297749.99999999994},{"$f":"MIN(BX69*$H$73*BX5,BW75)","v":297749.99999999994},{"$f":"MIN(BY69*$H$73*BY5,BX75)","v":297749.99999999994},{"$f":"MIN(BZ69*$H$73*BZ5,BY75)","v":297749.99999999994},{"$f":"MIN(CA69*$H$73*CA5,BZ75)","v":297749.99999999994},{"$f":"MIN(CB69*$H$73*CB5,CA75)","v":297749.99999999994},{"$f":"MIN(CC69*$H$73*CC5,CB75)","v":297749.99999999994},{"$f":"MIN(CD69*$H$73*CD5,CC75)","v":297749.99999999994},{"$f":"MIN(CE69*$H$73*CE5,CD75)","v":297749.99999999994},{"$f":"MIN(CF69*$H$73*CF5,CE75)","v":297749.99999999994},{"$f":"MIN(CG69*$H$73*CG5,CF75)","v":297749.99999999994},{"$f":"MIN(CH69*$H$73*CH5,CG75)","v":297749.99999999994},{"$f":"MIN(CI69*$H$73*CI5,CH75)","v":297749.99999999994},{"$f":"MIN(CJ69*$H$73*CJ5,CI75)","v":297749.99999999994},{"$f":"MIN(CK69*$H$73*CK5,CJ75)","v":297749.99999999994},{"$f":"MIN(CL69*$H$73*CL5,CK75)","v":297749.99999999994},{"$f":"MIN(CM69*$H$73*CM5,CL75)","v":297749.99999999994},{"$f":"MIN(CN69*$H$73*CN5,CM75)","v":297749.99999999994},{"$f":"MIN(CO69*$H$73*CO5,CN75)","v":297749.99999999994},{"$f":"MIN(CP69*$H$73*CP5,CO75)","v":297749.99999999994},{"$f":"MIN(CQ69*$H$73*CQ5,CP75)","v":0},{"$f":"MIN(CR69*$H$73*CR5,CQ75)","v":0},{"$f":"MIN(CS69*$H$73*CS5,CR75)","v":0},{"$f":"MIN(CT69*$H$73*CT5,CS75)","v":0},{"$f":"MIN(CU69*$H$73*CU5,CT75)","v":0},{"$f":"MIN(CV69*$H$73*CV5,CU75)","v":0},{"$f":"MIN(CW69*$H$73*CW5,CV75)","v":0},{"$f":"MIN(CX69*$H$73*CX5,CW75)","v":0},{"$f":"MIN(CY69*$H$73*CY5,CX75)","v":0},{"$f":"MIN(CZ69*$H$73*CZ5,CY75)","v":0},{"$f":"MIN(DA69*$H$73*DA5,CZ75)","v":0},{"$f":"MIN(DB69*$H$73*DB5,DA75)","v":0},{"$f":"MIN(DC69*$H$73*DC5,DB75)","v":0},{"$f":"MIN(DD69*$H$73*DD5,DC75)","v":0},{"$f":"MIN(DE69*$H$73*DE5,DD75)","v":0},{"$f":"MIN(DF69*$H$73*DF5,DE75)","v":0},{"$f":"MIN(DG69*$H$73*DG5,DF75)","v":0},{"$f":"MIN(DH69*$H$73*DH5,DG75)","v":0},{"$f":"MIN(DI69*$H$73*DI5,DH75)","v":0},{"$f":"MIN(DJ69*$H$73*DJ5,DI75)","v":0},{"$f":"MIN(DK69*$H$73*DK5,DJ75)","v":0},{"$f":"MIN(DL69*$H$73*DL5,DK75)","v":0},{"$f":"MIN(DM69*$H$73*DM5,DL75)","v":0},{"$f":"MIN(DN69*$H$73*DN5,DM75)","v":0},{"$f":"MIN(DO69*$H$73*DO5,DN75)","v":0},{"$f":"MIN(DP69*$H$73*DP5,DO75)","v":0},{"$f":"MIN(DQ69*$H$73*DQ5,DP75)","v":0},{"$f":"MIN(DR69*$H$73*DR5,DQ75)","v":0},{"$f":"MIN(DS69*$H$73*DS5,DR75)","v":0},{"$f":"MIN(DT69*$H$73*DT5,DS75)","v":0},{"$f":"MIN(DU69*$H$73*DU5,DT75)","v":0},{"$f":"MIN(DV69*$H$73*DV5,DU75)","v":0},{"$f":"MIN(DW69*$H$73*DW5,DV75)","v":0},{"$f":"MIN(DX69*$H$73*DX5,DW75)","v":0},{"$f":"MIN(DY69*$H$73*DY5,DX75)","v":0},{"$f":"MIN(DZ69*$H$73*DZ5,DY75)","v":0},{"$f":"MIN(EA69*$H$73*EA5,DZ75)","v":0},{"$f":"MIN(EB69*$H$73*EB5,EA75)","v":0},{"$f":"MIN(EC69*$H$73*EC5,EB75)","v":0},{"$f":"MIN(ED69*$H$73*ED5,EC75)","v":0},{"$f":"MIN(EE69*$H$73*EE5,ED75)","v":0},{"$f":"MIN(EF69*$H$73*EF5,EE75)","v":0},{"$f":"MIN(EG69*$H$73*EG5,EF75)","v":0},{"$f":"MIN(EH69*$H$73*EH5,EG75)","v":0},{"$f":"MIN(EI69*$H$73*EI5,EH75)","v":0},{"$f":"MIN(EJ69*$H$73*EJ5,EI75)","v":0},{"$f":"MIN(EK69*$H$73*EK5,EJ75)","v":0},{"$f":"MIN(EL69*$H$73*EL5,EK75)","v":0},{"$f":"MIN(EM69*$H$73*EM5,EL75)","v":0},{"$f":"MIN(EN69*$H$73*EN5,EM75)","v":0},{"$f":"MIN(EO69*$H$73*EO5,EN75)","v":0},{"$f":"MIN(EP69*$H$73*EP5,EO75)","v":0},{"$f":"MIN(EQ69*$H$73*EQ5,EP75)","v":0},{"$f":"MIN(ER69*$H$73*ER5,EQ75)","v":0},{"$f":"MIN(ES69*$H$73*ES5,ER75)","v":0},{"$f":"MIN(ET69*$H$73*ET5,ES75)","v":0},{"$f":"MIN(EU69*$H$73*EU5,ET75)","v":0},{"$f":"MIN(EV69*$H$73*EV5,EU75)","v":0},{"$f":"MIN(EW69*$H$73*EW5,EV75)","v":0},{"$f":"MIN(EX69*$H$73*EX5,EW75)","v":0},{"$f":"MIN(EY69*$H$73*EY5,EX75)","v":0},{"$f":"MIN(EZ69*$H$73*EZ5,EY75)","v":0},{"$f":"MIN(FA69*$H$73*FA5,EZ75)","v":0},{"$f":"MIN(FB69*$H$73*FB5,FA75)","v":0},{"$f":"MIN(FC69*$H$73*FC5,FB75)","v":0},{"$f":"MIN(FD69*$H$73*FD5,FC75)","v":0},{"$f":"MIN(FE69*$H$73*FE5,FD75)","v":0},{"$f":"MIN(FF69*$H$73*FF5,FE75)","v":0},{"$f":"MIN(FG69*$H$73*FG5,FF75)","v":0},{"$f":"MIN(FH69*$H$73*FH5,FG75)","v":0},{"$f":"MIN(FI69*$H$73*FI5,FH75)","v":0},{"$f":"MIN(FJ69*$H$73*FJ5,FI75)","v":0},{"$f":"MIN(FK69*$H$73*FK5,FJ75)","v":0},{"$f":"MIN(FL69*$H$73*FL5,FK75)","v":0},{"$f":"MIN(FM69*$H$73*FM5,FL75)","v":0},{"$f":"MIN(FN69*$H$73*FN5,FM75)","v":0},{"$f":"MIN(FO69*$H$73*FO5,FN75)","v":0},{"$f":"MIN(FP69*$H$73*FP5,FO75)","v":0},{"$f":"MIN(FQ69*$H$73*FQ5,FP75)","v":0},{"$f":"MIN(FR69*$H$73*FR5,FQ75)","v":0},{"$f":"MIN(FS69*$H$73*FS5,FR75)","v":0},{"$f":"MIN(FT69*$H$73*FT5,FS75)","v":0},{"$f":"MIN(FU69*$H$73*FU5,FT75)","v":0},{"$f":"MIN(FV69*$H$73*FV5,FU75)","v":0},{"$f":"MIN(FW69*$H$73*FW5,FV75)","v":0}]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,null,null,{"$f":"K74+L73","v":0},{"$f":"L74+M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297749.99999999994,595499.99999999988,893249.99999999977,1190999.9999999998,1488749.9999999998,1786499.9999999998,2084249.9999999998,2381999.9999999995,2679749.9999999995,2977499.9999999995,3275249.9999999995,3572999.9999999995,3870749.9999999995,4168499.9999999995,4466249.9999999991,4763999.9999999991,5061749.9999999991,5359499.9999999991,5657249.9999999991,5954999.9999999991,6252749.9999999991,6550499.9999999991,{"$f":"BX74+BY73","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,{"$f":"EJ74+EK73","v":11909999.999999998},11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998,11909999.999999998]
[null,null,"Net Plant",null,null,null,null,null,null,null,null,{"$f":"L71-L74","v":236666.66666666666},{"$f":"M71-M74","v":473333.33333333331},710000,803333.33333333337,896666.66666666674,990000.00000000012,1083333.3333333335,1176666.6666666667,1270000,1363333.3333333333,1456666.6666666665,1549999.9999999998,1643333.333333333,1736666.6666666663,1829999.9999999995,2156666.666666666,2483333.3333333326,2809999.9999999991,3136666.6666666656,3463333.3333333321,3789999.9999999986,4116666.6666666651,4443333.3333333321,4769999.9999999991,5096666.666666666,5423333.333333333,5750000,6216666.666666667,6683333.333333334,7150000.0000000009,7616666.6666666679,8083333.3333333349,8550000.0000000019,9016666.6666666679,9483333.333333334,9950000,10416666.666666666,10883333.333333332,11349999.999999998,11489999.999999998,11629999.999999998,11769999.999999998,11909999.999999998,11612249.999999998,11314499.999999998,11016749.999999998,10718999.999999998,10421249.999999998,10123499.999999998,9825749.9999999981,9527999.9999999981,9230249.9999999981,8932499.9999999981,8634749.9999999981,8336999.9999999981,8039249.9999999981,7741499.9999999981,7443749.9999999991,7145999.9999999991,6848249.9999999991,6550499.9999999991,6252749.9999999991,5954999.9999999991,5657249.9999999991,5359499.9999999991,{"$f":"BY71-BY74","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,{"$f":"EK71-EK74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Income",null,null,null,null,null,null,null,null,{"$f":"L62-L73","v":0},{"$f":"M62-M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130374.24246044498,-129957.3631234222,-129539.44547365821,-129120.48692504916,-38958.541248926136,-38313.974715891818,-37667.802774326701,-36955.50825023785,54442.959998281614,55407.520892897097,56374.723457918561,57344.574928162445,149998.83195375843,151225.09443758131,152454.71532140841,153687.70380298613,154924.06910524977,156163.82047639444,157406.96718994359,158653.51854481857,159903.48386540712,161156.87250163459,{"$f":"BY62-BY73","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,{"$f":"EK62-EK73","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on Operating Income",null,null,null,null,{"$f":"Assumptions!G47","v":0.2},null,null,null,{"$f":"L77*$H$78","v":0},{"$f":"M77*$H$78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26074.848492088997,-25991.47262468444,-25907.889094731643,-25824.097385009834,-7791.708249785228,-7662.7949431783636,-7533.5605548653402,-7391.1016500475707,10888.591999656324,11081.50417857942,11274.944691583712,11468.914985632489,29999.766390751687,30245.018887516264,30490.943064281684,30737.540760597229,30984.813821049956,31232.76409527889,31481.393437988721,31730.703708963716,31980.696773081425,32231.374500326918,{"$f":"BY77*$H$78","v":32482.738765806578},32825.93703388056,33170.415118819561,33516.177793174575,33863.22984729366,34211.576089388749,34561.221345601894,34912.170460072171,35264.428295003097,35617.999730729607,35972.889665785908,36329.103016973255,36686.644719428114,37045.519726690523,37405.733010772674,37767.289562227896,38130.194390219578,38467.06855531178,98354.95347307995,98693.851204605729,99033.763807989948,99374.693338279147,99716.641847390682,100059.61138403811,100403.60399365518,100748.62171831937,101094.66659667502,101441.74066385544,101789.84595140484,102138.98448719933,102489.15829536697,102840.36939620749,103192.61980611132,103438.09711281597,103683.49452459403,103928.80526265773,104174.02248288729,104419.13927534722,104664.14866380059,104909.0436052193,105153.81698929091,105398.46163792303,105642.97030474377,105887.33567459928,106131.55036304747,106375.60691584875,106619.49780845386,106863.21544548679,107106.75216022656,107350.10021408313,107593.25179607165,107836.1990222828,108078.93393534906,108321.44850390796,108563.73462206195,108805.78410883411,109047.58870762098,109289.14008564116,109530.42983338074,109771.44946403475,110012.19041294541,110252.64403703605,110492.80161424186,110732.65434293631,{"$f":"EK77*$H$78","v":110972.19334135461},111211.40964701289,111450.29421612341,111688.83792300611,111927.03155949671,112164.86583435019,112402.33137264094,112639.41871515894,112876.11831780119,113112.42055096068,113348.31569890957,113583.79395918032,113818.8454419403,114053.46016936522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project Cash Flow",null,null,null,null,null,null,null,null,{"$f":"L62-L23+L64-L78","v":-236666.66666666666},{"$f":"M62-M23+M64-M78","v":-236666.66666666666},-236666.66666666666,-3093333.3333333335,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-93333.333333333328,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-326666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-466666.66666666663,-140000,-140000,-140000,-140000,193450.60603164395,193784.1095012622,194118.44362107338,194453.61045996062,266583.16700085904,267098.82022728649,267615.75778053858,268185.59339980967,341304.36799862521,342076.01671431761,342849.77876633481,343625.65994252992,417749.06556300668,418730.07555006497,419713.77225712669,420700.16304238886,421689.25528419978,422681.05638111552,423675.57375195483,424672.81483585481,425672.78709232563,426675.4980013076,{"$f":"BY62-BY23+BY64-BY78","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,{"$f":"EK62-EK23+EK64-EK78","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR",null,{"$f":"XIRR(L80:FW80,L10:FW10)","v":9.5783892273902882E-2}]
[]
["Sources and Uses - Financing During Construction"]
[null,"Uses"]
[null,null,"Development Cost",null,null,null,null,null,null,null,null,{"$f":"L19","v":236666.66666666666},{"$f":"M19","v":236666.66666666666},236666.66666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land Cost",null,null,null,null,null,null,null,null,{"$f":"L22","v":0},{"$f":"M22","v":0},0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Cost",null,null,null,null,null,null,null,null,{"$f":"L21*1","v":0},{"$f":"M21*1","v":0},0,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,93333.333333333328,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,326666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,466666.66666666663,140000,140000,140000,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY21*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK21*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Intrest During Construction",null,null,null,null,null,null,null,null,{"$f":"L109+L123","v":0},{"$f":"M109+M123","v":0},0,0,9713.4444444444453,10026.888888888889,10340.333333333334,10653.777777777777,10967.222222222223,11280.666666666666,11594.111111111111,11907.555555555555,12221,12534.444444444445,12847.888888888889,16550,17877.083333333332,19204.166666666664,20531.25,21858.333333333332,23185.416666666664,24512.5,25839.583333333332,27166.666666666664,28493.75,29820.833333333336,31147.916666666668,32475.000000000004,34370.833333333343,36266.666666666672,38162.500000000007,40058.333333333343,41954.166666666672,43850,45745.833333333336,47641.666666666664,49537.499999999993,51433.333333333328,53329.166666666657,55224.999999999993,55793.749999999993,56362.499999999993,56931.249999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY109+BY123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK109+EK123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L85:L88)","v":236666.66666666666},{"$f":"SUM(M85:M88)","v":236666.66666666666},236666.66666666666,3093333.3333333335,103046.77777777778,103360.22222222222,103673.66666666666,103987.11111111111,104300.55555555555,104614,104927.44444444444,105240.88888888888,105554.33333333333,105867.77777777778,106181.22222222222,343216.66666666663,344543.74999999994,345870.83333333331,347197.91666666663,348524.99999999994,349852.08333333331,351179.16666666663,352506.24999999994,353833.33333333331,355160.41666666663,356487.49999999994,357814.58333333331,499141.66666666663,501037.5,502933.33333333331,504829.16666666663,506725,508620.83333333331,510516.66666666663,512412.49999999994,514308.33333333331,516204.16666666663,518099.99999999994,519995.83333333326,195225,195793.75,196362.5,196931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY85:BY88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK85:EK88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources of Funds"]
[null,null,"Land Loan",null,null,null,null,{"$f":"Assumptions!G51","v":0.8},null,null,null,{"$f":"$H$92*L86","v":0},{"$f":"$H$92*M86","v":0},0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$92*BY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$92*EK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Loan",null,null,null,null,{"$f":"Assumptions!G56","v":0.65},null,null,null,{"$f":"$H$93*L87","v":0},{"$f":"$H$93*M87","v":0},0,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,91000,91000,91000,91000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$93*BY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$93*EK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Funding",null,null,null,null,null,null,null,null,{"$f":"L89-L92-L93","v":236666.66666666666},{"$f":"M89-M92-M93","v":236666.66666666666},236666.66666666666,632666.66666666686,42380.111111111117,42693.555555555555,43006.999999999993,43320.444444444445,43633.888888888883,43947.333333333336,44260.777777777774,44574.222222222212,44887.666666666664,45201.111111111117,45514.555555555555,130883.33333333331,132210.41666666663,133537.5,134864.58333333331,136191.66666666663,137518.75,138845.83333333331,140172.91666666663,141500,142827.08333333331,144154.16666666663,145481.25,195808.33333333331,197704.16666666669,199600,201495.83333333331,203391.66666666669,205287.5,207183.33333333331,209079.16666666663,210975,212870.83333333331,214766.66666666663,216662.49999999994,104225,104793.75,105362.5,105931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY89-BY92-BY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK89-EK92-EK93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Souces",null,null,null,null,null,null,null,{"$f":"SUM(L92:L94)","v":236666.66666666666},{"$f":"SUM(M92:M94)","v":236666.66666666666},236666.66666666666,3093333.3333333335,103046.77777777778,103360.22222222222,103673.66666666666,103987.11111111111,104300.55555555555,104614,104927.44444444444,105240.88888888888,105554.33333333333,105867.77777777778,106181.22222222222,343216.66666666663,344543.74999999994,345870.83333333331,347197.91666666663,348524.99999999994,349852.08333333331,351179.16666666663,352506.24999999994,353833.33333333331,355160.41666666663,356487.49999999994,357814.58333333331,499141.66666666663,501037.5,502933.33333333331,504829.16666666663,506725,508620.83333333331,510516.66666666663,512412.49999999994,514308.33333333331,516204.16666666663,518099.99999999994,519995.83333333326,195225,195793.75,196362.5,196931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY92:BY94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK92:EK94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing Schedule"]
[null,"Land Loan"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K103","v":0},{"$f":"L103","v":0},0,0,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2340000,2280000,2220000,2160000,2100000,2040000,1980000,1920000,1860000,1800000,1740000,1680000,1620000,1560000,1500000,1440000,1380000,1320000,1260000,1200000,1140000,{"$f":"BX103","v":1080000},1020000,960000,900000,840000,780000,720000,660000,600000,540000,480000,420000,360000,300000,240000,180000,120000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Draws",null,null,null,null,null,null,null,null,{"$f":"L92","v":0},{"$f":"M92","v":0},0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment Scheduled",null,null,null,null,{"$f":"Assumptions!G52*4","v":40},"Periods",{"$f":"SUM(100:100)","v":2400000},null,{"$f":"MIN($J$101/$H$101*L5,L99)","v":0},{"$f":"MIN($J$101/$H$101*M5,M99)","v":0},{"$f":"MIN($J$101/$H$101*N5,N99)","v":0},{"$f":"MIN($J$101/$H$101*O5,O99)","v":0},{"$f":"MIN($J$101/$H$101*P5,P99)","v":0},{"$f":"MIN($J$101/$H$101*Q5,Q99)","v":0},{"$f":"MIN($J$101/$H$101*R5,R99)","v":0},{"$f":"MIN($J$101/$H$101*S5,S99)","v":0},{"$f":"MIN($J$101/$H$101*T5,T99)","v":0},{"$f":"MIN($J$101/$H$101*U5,U99)","v":0},{"$f":"MIN($J$101/$H$101*V5,V99)","v":0},{"$f":"MIN($J$101/$H$101*W5,W99)","v":0},{"$f":"MIN($J$101/$H$101*X5,X99)","v":0},{"$f":"MIN($J$101/$H$101*Y5,Y99)","v":0},{"$f":"MIN($J$101/$H$101*Z5,Z99)","v":0},{"$f":"MIN($J$101/$H$101*AA5,AA99)","v":0},{"$f":"MIN($J$101/$H$101*AB5,AB99)","v":0},{"$f":"MIN($J$101/$H$101*AC5,AC99)","v":0},{"$f":"MIN($J$101/$H$101*AD5,AD99)","v":0},{"$f":"MIN($J$101/$H$101*AE5,AE99)","v":0},{"$f":"MIN($J$101/$H$101*AF5,AF99)","v":0},{"$f":"MIN($J$101/$H$101*AG5,AG99)","v":0},{"$f":"MIN($J$101/$H$101*AH5,AH99)","v":0},{"$f":"MIN($J$101/$H$101*AI5,AI99)","v":0},{"$f":"MIN($J$101/$H$101*AJ5,AJ99)","v":0},{"$f":"MIN($J$101/$H$101*AK5,AK99)","v":0},{"$f":"MIN($J$101/$H$101*AL5,AL99)","v":0},{"$f":"MIN($J$101/$H$101*AM5,AM99)","v":0},{"$f":"MIN($J$101/$H$101*AN5,AN99)","v":0},{"$f":"MIN($J$101/$H$101*AO5,AO99)","v":0},{"$f":"MIN($J$101/$H$101*AP5,AP99)","v":0},{"$f":"MIN($J$101/$H$101*AQ5,AQ99)","v":0},{"$f":"MIN($J$101/$H$101*AR5,AR99)","v":0},{"$f":"MIN($J$101/$H$101*AS5,AS99)","v":0},{"$f":"MIN($J$101/$H$101*AT5,AT99)","v":0},{"$f":"MIN($J$101/$H$101*AU5,AU99)","v":0},{"$f":"MIN($J$101/$H$101*AV5,AV99)","v":0},{"$f":"MIN($J$101/$H$101*AW5,AW99)","v":0},{"$f":"MIN($J$101/$H$101*AX5,AX99)","v":0},{"$f":"MIN($J$101/$H$101*AY5,AY99)","v":0},{"$f":"MIN($J$101/$H$101*AZ5,AZ99)","v":0},{"$f":"MIN($J$101/$H$101*BA5,BA99)","v":0},{"$f":"MIN($J$101/$H$101*BB5,BB99)","v":0},{"$f":"MIN($J$101/$H$101*BC5,BC99)","v":60000},{"$f":"MIN($J$101/$H$101*BD5,BD99)","v":60000},{"$f":"MIN($J$101/$H$101*BE5,BE99)","v":60000},{"$f":"MIN($J$101/$H$101*BF5,BF99)","v":60000},{"$f":"MIN($J$101/$H$101*BG5,BG99)","v":60000},{"$f":"MIN($J$101/$H$101*BH5,BH99)","v":60000},{"$f":"MIN($J$101/$H$101*BI5,BI99)","v":60000},{"$f":"MIN($J$101/$H$101*BJ5,BJ99)","v":60000},{"$f":"MIN($J$101/$H$101*BK5,BK99)","v":60000},{"$f":"MIN($J$101/$H$101*BL5,BL99)","v":60000},{"$f":"MIN($J$101/$H$101*BM5,BM99)","v":60000},{"$f":"MIN($J$101/$H$101*BN5,BN99)","v":60000},{"$f":"MIN($J$101/$H$101*BO5,BO99)","v":60000},{"$f":"MIN($J$101/$H$101*BP5,BP99)","v":60000},{"$f":"MIN($J$101/$H$101*BQ5,BQ99)","v":60000},{"$f":"MIN($J$101/$H$101*BR5,BR99)","v":60000},{"$f":"MIN($J$101/$H$101*BS5,BS99)","v":60000},{"$f":"MIN($J$101/$H$101*BT5,BT99)","v":60000},{"$f":"MIN($J$101/$H$101*BU5,BU99)","v":60000},{"$f":"MIN($J$101/$H$101*BV5,BV99)","v":60000},{"$f":"MIN($J$101/$H$101*BW5,BW99)","v":60000},{"$f":"MIN($J$101/$H$101*BX5,BX99)","v":60000},{"$f":"MIN($J$101/$H$101*BY5,BY99)","v":60000},{"$f":"MIN($J$101/$H$101*BZ5,BZ99)","v":60000},{"$f":"MIN($J$101/$H$101*CA5,CA99)","v":60000},{"$f":"MIN($J$101/$H$101*CB5,CB99)","v":60000},{"$f":"MIN($J$101/$H$101*CC5,CC99)","v":60000},{"$f":"MIN($J$101/$H$101*CD5,CD99)","v":60000},{"$f":"MIN($J$101/$H$101*CE5,CE99)","v":60000},{"$f":"MIN($J$101/$H$101*CF5,CF99)","v":60000},{"$f":"MIN($J$101/$H$101*CG5,CG99)","v":60000},{"$f":"MIN($J$101/$H$101*CH5,CH99)","v":60000},{"$f":"MIN($J$101/$H$101*CI5,CI99)","v":60000},{"$f":"MIN($J$101/$H$101*CJ5,CJ99)","v":60000},{"$f":"MIN($J$101/$H$101*CK5,CK99)","v":60000},{"$f":"MIN($J$101/$H$101*CL5,CL99)","v":60000},{"$f":"MIN($J$101/$H$101*CM5,CM99)","v":60000},{"$f":"MIN($J$101/$H$101*CN5,CN99)","v":60000},{"$f":"MIN($J$101/$H$101*CO5,CO99)","v":60000},{"$f":"MIN($J$101/$H$101*CP5,CP99)","v":60000},{"$f":"MIN($J$101/$H$101*CQ5,CQ99)","v":0},{"$f":"MIN($J$101/$H$101*CR5,CR99)","v":0},{"$f":"MIN($J$101/$H$101*CS5,CS99)","v":0},{"$f":"MIN($J$101/$H$101*CT5,CT99)","v":0},{"$f":"MIN($J$101/$H$101*CU5,CU99)","v":0},{"$f":"MIN($J$101/$H$101*CV5,CV99)","v":0},{"$f":"MIN($J$101/$H$101*CW5,CW99)","v":0},{"$f":"MIN($J$101/$H$101*CX5,CX99)","v":0},{"$f":"MIN($J$101/$H$101*CY5,CY99)","v":0},{"$f":"MIN($J$101/$H$101*CZ5,CZ99)","v":0},{"$f":"MIN($J$101/$H$101*DA5,DA99)","v":0},{"$f":"MIN($J$101/$H$101*DB5,DB99)","v":0},{"$f":"MIN($J$101/$H$101*DC5,DC99)","v":0},{"$f":"MIN($J$101/$H$101*DD5,DD99)","v":0},{"$f":"MIN($J$101/$H$101*DE5,DE99)","v":0},{"$f":"MIN($J$101/$H$101*DF5,DF99)","v":0},{"$f":"MIN($J$101/$H$101*DG5,DG99)","v":0},{"$f":"MIN($J$101/$H$101*DH5,DH99)","v":0},{"$f":"MIN($J$101/$H$101*DI5,DI99)","v":0},{"$f":"MIN($J$101/$H$101*DJ5,DJ99)","v":0},{"$f":"MIN($J$101/$H$101*DK5,DK99)","v":0},{"$f":"MIN($J$101/$H$101*DL5,DL99)","v":0},{"$f":"MIN($J$101/$H$101*DM5,DM99)","v":0},{"$f":"MIN($J$101/$H$101*DN5,DN99)","v":0},{"$f":"MIN($J$101/$H$101*DO5,DO99)","v":0},{"$f":"MIN($J$101/$H$101*DP5,DP99)","v":0},{"$f":"MIN($J$101/$H$101*DQ5,DQ99)","v":0},{"$f":"MIN($J$101/$H$101*DR5,DR99)","v":0},{"$f":"MIN($J$101/$H$101*DS5,DS99)","v":0},{"$f":"MIN($J$101/$H$101*DT5,DT99)","v":0},{"$f":"MIN($J$101/$H$101*DU5,DU99)","v":0},{"$f":"MIN($J$101/$H$101*DV5,DV99)","v":0},{"$f":"MIN($J$101/$H$101*DW5,DW99)","v":0},{"$f":"MIN($J$101/$H$101*DX5,DX99)","v":0},{"$f":"MIN($J$101/$H$101*DY5,DY99)","v":0},{"$f":"MIN($J$101/$H$101*DZ5,DZ99)","v":0},{"$f":"MIN($J$101/$H$101*EA5,EA99)","v":0},{"$f":"MIN($J$101/$H$101*EB5,EB99)","v":0},{"$f":"MIN($J$101/$H$101*EC5,EC99)","v":0},{"$f":"MIN($J$101/$H$101*ED5,ED99)","v":0},{"$f":"MIN($J$101/$H$101*EE5,EE99)","v":0},{"$f":"MIN($J$101/$H$101*EF5,EF99)","v":0},{"$f":"MIN($J$101/$H$101*EG5,EG99)","v":0},{"$f":"MIN($J$101/$H$101*EH5,EH99)","v":0},{"$f":"MIN($J$101/$H$101*EI5,EI99)","v":0},{"$f":"MIN($J$101/$H$101*EJ5,EJ99)","v":0},{"$f":"MIN($J$101/$H$101*EK5,EK99)","v":0},{"$f":"MIN($J$101/$H$101*EL5,EL99)","v":0},{"$f":"MIN($J$101/$H$101*EM5,EM99)","v":0},{"$f":"MIN($J$101/$H$101*EN5,EN99)","v":0},{"$f":"MIN($J$101/$H$101*EO5,EO99)","v":0},{"$f":"MIN($J$101/$H$101*EP5,EP99)","v":0},{"$f":"MIN($J$101/$H$101*EQ5,EQ99)","v":0},{"$f":"MIN($J$101/$H$101*ER5,ER99)","v":0},{"$f":"MIN($J$101/$H$101*ES5,ES99)","v":0},{"$f":"MIN($J$101/$H$101*ET5,ET99)","v":0},{"$f":"MIN($J$101/$H$101*EU5,EU99)","v":0},{"$f":"MIN($J$101/$H$101*EV5,EV99)","v":0},{"$f":"MIN($J$101/$H$101*EW5,EW99)","v":0},{"$f":"MIN($J$101/$H$101*EX5,EX99)","v":0},{"$f":"MIN($J$101/$H$101*EY5,EY99)","v":0},{"$f":"MIN($J$101/$H$101*EZ5,EZ99)","v":0},{"$f":"MIN($J$101/$H$101*FA5,FA99)","v":0},{"$f":"MIN($J$101/$H$101*FB5,FB99)","v":0},{"$f":"MIN($J$101/$H$101*FC5,FC99)","v":0},{"$f":"MIN($J$101/$H$101*FD5,FD99)","v":0},{"$f":"MIN($J$101/$H$101*FE5,FE99)","v":0},{"$f":"MIN($J$101/$H$101*FF5,FF99)","v":0},{"$f":"MIN($J$101/$H$101*FG5,FG99)","v":0},{"$f":"MIN($J$101/$H$101*FH5,FH99)","v":0},{"$f":"MIN($J$101/$H$101*FI5,FI99)","v":0},{"$f":"MIN($J$101/$H$101*FJ5,FJ99)","v":0},{"$f":"MIN($J$101/$H$101*FK5,FK99)","v":0},{"$f":"MIN($J$101/$H$101*FL5,FL99)","v":0},{"$f":"MIN($J$101/$H$101*FM5,FM99)","v":0},{"$f":"MIN($J$101/$H$101*FN5,FN99)","v":0},{"$f":"MIN($J$101/$H$101*FO5,FO99)","v":0},{"$f":"MIN($J$101/$H$101*FP5,FP99)","v":0},{"$f":"MIN($J$101/$H$101*FQ5,FQ99)","v":0},{"$f":"MIN($J$101/$H$101*FR5,FR99)","v":0},{"$f":"MIN($J$101/$H$101*FS5,FS99)","v":0},{"$f":"MIN($J$101/$H$101*FT5,FT99)","v":0},{"$f":"MIN($J$101/$H$101*FU5,FU99)","v":0},{"$f":"MIN($J$101/$H$101*FV5,FV99)","v":0},{"$f":"MIN($J$101/$H$101*FW5,FW99)","v":0}]
[null,null,"Less: Repayment of Balance at Exit",null,null,null,null,null,null,null,null,{"$f":"L161","v":0},{"$f":"M161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cosing Balance",null,null,null,null,null,null,null,null,{"$f":"L99+L100-L101-L102","v":0},{"$f":"M99+M100-M101-M102","v":0},0,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2340000,2280000,2220000,2160000,2100000,2040000,1980000,1920000,1860000,1800000,1740000,1680000,1620000,1560000,1500000,1440000,1380000,1320000,1260000,1200000,1140000,1080000,{"$f":"BY99+BY100-BY101-BY102","v":1020000},960000,900000,840000,780000,720000,660000,600000,540000,480000,420000,360000,300000,240000,180000,120000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK99+EK100-EK101-EK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic LIBOR Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L12,Assumptions!25:25,Assumptions!28:28)/L13","v":2E-3},{"$f":"LOOKUP(M12,Assumptions!25:25,Assumptions!28:28)/M13","v":2E-3},{"$f":"LOOKUP(N12,Assumptions!25:25,Assumptions!28:28)/N13","v":2E-3},{"$f":"LOOKUP(O12,Assumptions!25:25,Assumptions!28:28)/O13","v":1.6666666666666666E-4},{"$f":"LOOKUP(P12,Assumptions!25:25,Assumptions!28:28)/P13","v":1.6666666666666666E-4},{"$f":"LOOKUP(Q12,Assumptions!25:25,Assumptions!28:28)/Q13","v":1.6666666666666666E-4},{"$f":"LOOKUP(R12,Assumptions!25:25,Assumptions!28:28)/R13","v":1.6666666666666666E-4},{"$f":"LOOKUP(S12,Assumptions!25:25,Assumptions!28:28)/S13","v":1.6666666666666666E-4},{"$f":"LOOKUP(T12,Assumptions!25:25,Assumptions!28:28)/T13","v":1.6666666666666666E-4},{"$f":"LOOKUP(U12,Assumptions!25:25,Assumptions!28:28)/U13","v":1.6666666666666666E-4},{"$f":"LOOKUP(V12,Assumptions!25:25,Assumptions!28:28)/V13","v":1.6666666666666666E-4},{"$f":"LOOKUP(W12,Assumptions!25:25,Assumptions!28:28)/W13","v":1.6666666666666666E-4},{"$f":"LOOKUP(X12,Assumptions!25:25,Assumptions!28:28)/X13","v":1.6666666666666666E-4},{"$f":"LOOKUP(Y12,Assumptions!25:25,Assumptions!28:28)/Y13","v":1.6666666666666666E-4},{"$f":"LOOKUP(Z12,Assumptions!25:25,Assumptions!28:28)/Z13","v":1.6666666666666666E-4},{"$f":"LOOKUP(AA12,Assumptions!25:25,Assumptions!28:28)/AA13","v":1.25E-3},{"$f":"LOOKUP(AB12,Assumptions!25:25,Assumptions!28:28)/AB13","v":1.25E-3},{"$f":"LOOKUP(AC12,Assumptions!25:25,Assumptions!28:28)/AC13","v":1.25E-3},{"$f":"LOOKUP(AD12,Assumptions!25:25,Assumptions!28:28)/AD13","v":1.25E-3},{"$f":"LOOKUP(AE12,Assumptions!25:25,Assumptions!28:28)/AE13","v":1.25E-3},{"$f":"LOOKUP(AF12,Assumptions!25:25,Assumptions!28:28)/AF13","v":1.25E-3},{"$f":"LOOKUP(AG12,Assumptions!25:25,Assumptions!28:28)/AG13","v":1.25E-3},{"$f":"LOOKUP(AH12,Assumptions!25:25,Assumptions!28:28)/AH13","v":1.25E-3},{"$f":"LOOKUP(AI12,Assumptions!25:25,Assumptions!28:28)/AI13","v":1.25E-3},{"$f":"LOOKUP(AJ12,Assumptions!25:25,Assumptions!28:28)/AJ13","v":1.25E-3},{"$f":"LOOKUP(AK12,Assumptions!25:25,Assumptions!28:28)/AK13","v":1.25E-3},{"$f":"LOOKUP(AL12,Assumptions!25:25,Assumptions!28:28)/AL13","v":1.25E-3},{"$f":"LOOKUP(AM12,Assumptions!25:25,Assumptions!28:28)/AM13","v":1.25E-3},{"$f":"LOOKUP(AN12,Assumptions!25:25,Assumptions!28:28)/AN13","v":1.25E-3},{"$f":"LOOKUP(AO12,Assumptions!25:25,Assumptions!28:28)/AO13","v":1.25E-3},{"$f":"LOOKUP(AP12,Assumptions!25:25,Assumptions!28:28)/AP13","v":1.25E-3},{"$f":"LOOKUP(AQ12,Assumptions!25:25,Assumptions!28:28)/AQ13","v":1.25E-3},{"$f":"LOOKUP(AR12,Assumptions!25:25,Assumptions!28:28)/AR13","v":1.25E-3},{"$f":"LOOKUP(AS12,Assumptions!25:25,Assumptions!28:28)/AS13","v":1.25E-3},{"$f":"LOOKUP(AT12,Assumptions!25:25,Assumptions!28:28)/AT13","v":1.25E-3},{"$f":"LOOKUP(AU12,Assumptions!25:25,Assumptions!28:28)/AU13","v":1.25E-3},{"$f":"LOOKUP(AV12,Assumptions!25:25,Assumptions!28:28)/AV13","v":1.25E-3},{"$f":"LOOKUP(AW12,Assumptions!25:25,Assumptions!28:28)/AW13","v":1.25E-3},{"$f":"LOOKUP(AX12,Assumptions!25:25,Assumptions!28:28)/AX13","v":1.25E-3},{"$f":"LOOKUP(AY12,Assumptions!25:25,Assumptions!28:28)/AY13","v":1.25E-3},{"$f":"LOOKUP(AZ12,Assumptions!25:25,Assumptions!28:28)/AZ13","v":1.25E-3},{"$f":"LOOKUP(BA12,Assumptions!25:25,Assumptions!28:28)/BA13","v":1.25E-3},{"$f":"LOOKUP(BB12,Assumptions!25:25,Assumptions!28:28)/BB13","v":1.25E-3},{"$f":"LOOKUP(BC12,Assumptions!25:25,Assumptions!28:28)/BC13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BD12,Assumptions!25:25,Assumptions!28:28)/BD13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BE12,Assumptions!25:25,Assumptions!28:28)/BE13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BF12,Assumptions!25:25,Assumptions!28:28)/BF13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BG12,Assumptions!25:25,Assumptions!28:28)/BG13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BH12,Assumptions!25:25,Assumptions!28:28)/BH13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BI12,Assumptions!25:25,Assumptions!28:28)/BI13","v":3.7499999999999999E-3},{"$f":"LOOKUP(BJ12,Assumptions!25:25,Assumptions!28:28)/BJ13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BK12,Assumptions!25:25,Assumptions!28:28)/BK13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BL12,Assumptions!25:25,Assumptions!28:28)/BL13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BM12,Assumptions!25:25,Assumptions!28:28)/BM13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BN12,Assumptions!25:25,Assumptions!28:28)/BN13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BO12,Assumptions!25:25,Assumptions!28:28)/BO13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BP12,Assumptions!25:25,Assumptions!28:28)/BP13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BQ12,Assumptions!25:25,Assumptions!28:28)/BQ13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BR12,Assumptions!25:25,Assumptions!28:28)/BR13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BS12,Assumptions!25:25,Assumptions!28:28)/BS13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BT12,Assumptions!25:25,Assumptions!28:28)/BT13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BU12,Assumptions!25:25,Assumptions!28:28)/BU13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BV12,Assumptions!25:25,Assumptions!28:28)/BV13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BW12,Assumptions!25:25,Assumptions!28:28)/BW13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BX12,Assumptions!25:25,Assumptions!28:28)/BX13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BY12,Assumptions!25:25,Assumptions!28:28)/BY13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BZ12,Assumptions!25:25,Assumptions!28:28)/BZ13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CA12,Assumptions!25:25,Assumptions!28:28)/CA13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CB12,Assumptions!25:25,Assumptions!28:28)/CB13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CC12,Assumptions!25:25,Assumptions!28:28)/CC13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CD12,Assumptions!25:25,Assumptions!28:28)/CD13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CE12,Assumptions!25:25,Assumptions!28:28)/CE13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CF12,Assumptions!25:25,Assumptions!28:28)/CF13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CG12,Assumptions!25:25,Assumptions!28:28)/CG13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CH12,Assumptions!25:25,Assumptions!28:28)/CH13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CI12,Assumptions!25:25,Assumptions!28:28)/CI13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CJ12,Assumptions!25:25,Assumptions!28:28)/CJ13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CK12,Assumptions!25:25,Assumptions!28:28)/CK13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CL12,Assumptions!25:25,Assumptions!28:28)/CL13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CM12,Assumptions!25:25,Assumptions!28:28)/CM13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CN12,Assumptions!25:25,Assumptions!28:28)/CN13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CO12,Assumptions!25:25,Assumptions!28:28)/CO13","v":6.2500000000000003E-3},{"$f":"LOOKUP(CP12,Assumptions!25:25,Assumptions!28:28)/CP13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CQ12,Assumptions!25:25,Assumptions!28:28)/CQ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CR12,Assumptions!25:25,Assumptions!28:28)/CR13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CS12,Assumptions!25:25,Assumptions!28:28)/CS13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CT12,Assumptions!25:25,Assumptions!28:28)/CT13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CU12,Assumptions!25:25,Assumptions!28:28)/CU13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CV12,Assumptions!25:25,Assumptions!28:28)/CV13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CW12,Assumptions!25:25,Assumptions!28:28)/CW13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CX12,Assumptions!25:25,Assumptions!28:28)/CX13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CY12,Assumptions!25:25,Assumptions!28:28)/CY13","v":7.4999999999999997E-3},{"$f":"LOOKUP(CZ12,Assumptions!25:25,Assumptions!28:28)/CZ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DA12,Assumptions!25:25,Assumptions!28:28)/DA13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DB12,Assumptions!25:25,Assumptions!28:28)/DB13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DC12,Assumptions!25:25,Assumptions!28:28)/DC13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DD12,Assumptions!25:25,Assumptions!28:28)/DD13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DE12,Assumptions!25:25,Assumptions!28:28)/DE13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DF12,Assumptions!25:25,Assumptions!28:28)/DF13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DG12,Assumptions!25:25,Assumptions!28:28)/DG13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DH12,Assumptions!25:25,Assumptions!28:28)/DH13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DI12,Assumptions!25:25,Assumptions!28:28)/DI13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DJ12,Assumptions!25:25,Assumptions!28:28)/DJ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DK12,Assumptions!25:25,Assumptions!28:28)/DK13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DL12,Assumptions!25:25,Assumptions!28:28)/DL13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DM12,Assumptions!25:25,Assumptions!28:28)/DM13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DN12,Assumptions!25:25,Assumptions!28:28)/DN13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DO12,Assumptions!25:25,Assumptions!28:28)/DO13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DP12,Assumptions!25:25,Assumptions!28:28)/DP13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DQ12,Assumptions!25:25,Assumptions!28:28)/DQ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DR12,Assumptions!25:25,Assumptions!28:28)/DR13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DS12,Assumptions!25:25,Assumptions!28:28)/DS13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DT12,Assumptions!25:25,Assumptions!28:28)/DT13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DU12,Assumptions!25:25,Assumptions!28:28)/DU13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DV12,Assumptions!25:25,Assumptions!28:28)/DV13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DW12,Assumptions!25:25,Assumptions!28:28)/DW13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DX12,Assumptions!25:25,Assumptions!28:28)/DX13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DY12,Assumptions!25:25,Assumptions!28:28)/DY13","v":7.4999999999999997E-3},{"$f":"LOOKUP(DZ12,Assumptions!25:25,Assumptions!28:28)/DZ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EA12,Assumptions!25:25,Assumptions!28:28)/EA13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EB12,Assumptions!25:25,Assumptions!28:28)/EB13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EC12,Assumptions!25:25,Assumptions!28:28)/EC13","v":7.4999999999999997E-3},{"$f":"LOOKUP(ED12,Assumptions!25:25,Assumptions!28:28)/ED13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EE12,Assumptions!25:25,Assumptions!28:28)/EE13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EF12,Assumptions!25:25,Assumptions!28:28)/EF13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EG12,Assumptions!25:25,Assumptions!28:28)/EG13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EH12,Assumptions!25:25,Assumptions!28:28)/EH13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EI12,Assumptions!25:25,Assumptions!28:28)/EI13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EJ12,Assumptions!25:25,Assumptions!28:28)/EJ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EK12,Assumptions!25:25,Assumptions!28:28)/EK13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EL12,Assumptions!25:25,Assumptions!28:28)/EL13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EM12,Assumptions!25:25,Assumptions!28:28)/EM13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EN12,Assumptions!25:25,Assumptions!28:28)/EN13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EO12,Assumptions!25:25,Assumptions!28:28)/EO13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EP12,Assumptions!25:25,Assumptions!28:28)/EP13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EQ12,Assumptions!25:25,Assumptions!28:28)/EQ13","v":7.4999999999999997E-3},{"$f":"LOOKUP(ER12,Assumptions!25:25,Assumptions!28:28)/ER13","v":7.4999999999999997E-3},{"$f":"LOOKUP(ES12,Assumptions!25:25,Assumptions!28:28)/ES13","v":7.4999999999999997E-3},{"$f":"LOOKUP(ET12,Assumptions!25:25,Assumptions!28:28)/ET13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EU12,Assumptions!25:25,Assumptions!28:28)/EU13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EV12,Assumptions!25:25,Assumptions!28:28)/EV13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EW12,Assumptions!25:25,Assumptions!28:28)/EW13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EX12,Assumptions!25:25,Assumptions!28:28)/EX13","v":7.4999999999999997E-3},{"$f":"LOOKUP(EY12,Assumptions!25:25,Assumptions!28:28)/EY13","v":0.03},{"$f":"LOOKUP(EZ12,Assumptions!25:25,Assumptions!28:28)/EZ13","v":0.03},{"$f":"LOOKUP(FA12,Assumptions!25:25,Assumptions!28:28)/FA13","v":0.03},{"$f":"LOOKUP(FB12,Assumptions!25:25,Assumptions!28:28)/FB13","v":0.03},{"$f":"LOOKUP(FC12,Assumptions!25:25,Assumptions!28:28)/FC13","v":0.03},{"$f":"LOOKUP(FD12,Assumptions!25:25,Assumptions!28:28)/FD13","v":0.03},{"$f":"LOOKUP(FE12,Assumptions!25:25,Assumptions!28:28)/FE13","v":0.03},{"$f":"LOOKUP(FF12,Assumptions!25:25,Assumptions!28:28)/FF13","v":0.03},{"$f":"LOOKUP(FG12,Assumptions!25:25,Assumptions!28:28)/FG13","v":0.03},{"$f":"LOOKUP(FH12,Assumptions!25:25,Assumptions!28:28)/FH13","v":0.03},{"$f":"LOOKUP(FI12,Assumptions!25:25,Assumptions!28:28)/FI13","v":0.03},{"$f":"LOOKUP(FJ12,Assumptions!25:25,Assumptions!28:28)/FJ13","v":0.03},{"$f":"LOOKUP(FK12,Assumptions!25:25,Assumptions!28:28)/FK13","v":0.03},{"$f":"LOOKUP(FL12,Assumptions!25:25,Assumptions!28:28)/FL13","v":0.03},{"$f":"LOOKUP(FM12,Assumptions!25:25,Assumptions!28:28)/FM13","v":0.03},{"$f":"LOOKUP(FN12,Assumptions!25:25,Assumptions!28:28)/FN13","v":0.03},{"$f":"LOOKUP(FO12,Assumptions!25:25,Assumptions!28:28)/FO13","v":0.03},{"$f":"LOOKUP(FP12,Assumptions!25:25,Assumptions!28:28)/FP13","v":0.03},{"$f":"LOOKUP(FQ12,Assumptions!25:25,Assumptions!28:28)/FQ13","v":0.03},{"$f":"LOOKUP(FR12,Assumptions!25:25,Assumptions!28:28)/FR13","v":0.03},{"$f":"LOOKUP(FS12,Assumptions!25:25,Assumptions!28:28)/FS13","v":0.03},{"$f":"LOOKUP(FT12,Assumptions!25:25,Assumptions!28:28)/FT13","v":0.03},{"$f":"LOOKUP(FU12,Assumptions!25:25,Assumptions!28:28)/FU13","v":0.03},{"$f":"LOOKUP(FV12,Assumptions!25:25,Assumptions!28:28)/FV13","v":0.03},{"$f":"LOOKUP(FW12,Assumptions!25:25,Assumptions!28:28)/FW13","v":0.03}]
[null,null,"Credit Spread",null,null,null,null,{"$f":"Assumptions!G53/4","v":3.7499999999999999E-3},null,null,null,{"$f":"$H$106","v":3.7499999999999999E-3},{"$f":"$H$106","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$106","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$106","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,"Total Interest Rate",null,null,null,null,null,null,null,null,{"$f":"SUM(L105:L106)","v":5.7499999999999999E-3},{"$f":"SUM(M105:M106)","v":5.7499999999999999E-3},5.7499999999999999E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,3.9166666666666664E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,{"$f":"SUM(BY105:BY106)","v":8.7500000000000008E-3},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,{"$f":"SUM(EK105:EK106)","v":1.125E-2},1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2,3.3750000000000002E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,null,{"$f":"L107*L99*L5","v":0},{"$f":"M107*M99*M5","v":0},{"$f":"N107*N99*N5","v":0},{"$f":"O107*O99*O5","v":0},{"$f":"P107*P99*P5","v":0},{"$f":"Q107*Q99*Q5","v":0},{"$f":"R107*R99*R5","v":0},{"$f":"S107*S99*S5","v":0},{"$f":"T107*T99*T5","v":0},{"$f":"U107*U99*U5","v":0},{"$f":"V107*V99*V5","v":0},{"$f":"W107*W99*W5","v":0},{"$f":"X107*X99*X5","v":0},{"$f":"Y107*Y99*Y5","v":0},{"$f":"Z107*Z99*Z5","v":0},{"$f":"AA107*AA99*AA5","v":0},{"$f":"AB107*AB99*AB5","v":0},{"$f":"AC107*AC99*AC5","v":0},{"$f":"AD107*AD99*AD5","v":0},{"$f":"AE107*AE99*AE5","v":0},{"$f":"AF107*AF99*AF5","v":0},{"$f":"AG107*AG99*AG5","v":0},{"$f":"AH107*AH99*AH5","v":0},{"$f":"AI107*AI99*AI5","v":0},{"$f":"AJ107*AJ99*AJ5","v":0},{"$f":"AK107*AK99*AK5","v":0},{"$f":"AL107*AL99*AL5","v":0},{"$f":"AM107*AM99*AM5","v":0},{"$f":"AN107*AN99*AN5","v":0},{"$f":"AO107*AO99*AO5","v":0},{"$f":"AP107*AP99*AP5","v":0},{"$f":"AQ107*AQ99*AQ5","v":0},{"$f":"AR107*AR99*AR5","v":0},{"$f":"AS107*AS99*AS5","v":0},{"$f":"AT107*AT99*AT5","v":0},{"$f":"AU107*AU99*AU5","v":0},{"$f":"AV107*AV99*AV5","v":0},{"$f":"AW107*AW99*AW5","v":0},{"$f":"AX107*AX99*AX5","v":0},{"$f":"AY107*AY99*AY5","v":0},{"$f":"AZ107*AZ99*AZ5","v":0},{"$f":"BA107*BA99*BA5","v":0},{"$f":"BB107*BB99*BB5","v":0},{"$f":"BC107*BC99*BC5","v":18000},{"$f":"BD107*BD99*BD5","v":17550},{"$f":"BE107*BE99*BE5","v":17100},{"$f":"BF107*BF99*BF5","v":16650},{"$f":"BG107*BG99*BG5","v":16200},{"$f":"BH107*BH99*BH5","v":15750},{"$f":"BI107*BI99*BI5","v":15300},{"$f":"BJ107*BJ99*BJ5","v":17325},{"$f":"BK107*BK99*BK5","v":16800},{"$f":"BL107*BL99*BL5","v":16275.000000000002},{"$f":"BM107*BM99*BM5","v":15750.000000000002},{"$f":"BN107*BN99*BN5","v":15225.000000000002},{"$f":"BO107*BO99*BO5","v":14700.000000000002},{"$f":"BP107*BP99*BP5","v":14175.000000000002},{"$f":"BQ107*BQ99*BQ5","v":13650.000000000002},{"$f":"BR107*BR99*BR5","v":13125.000000000002},{"$f":"BS107*BS99*BS5","v":12600.000000000002},{"$f":"BT107*BT99*BT5","v":12075.000000000002},{"$f":"BU107*BU99*BU5","v":11550.000000000002},{"$f":"BV107*BV99*BV5","v":11025.000000000002},{"$f":"BW107*BW99*BW5","v":10500.000000000002},{"$f":"BX107*BX99*BX5","v":9975.0000000000018},{"$f":"BY107*BY99*BY5","v":9450},{"$f":"BZ107*BZ99*BZ5","v":10200},{"$f":"CA107*CA99*CA5","v":9600},{"$f":"CB107*CB99*CB5","v":9000},{"$f":"CC107*CC99*CC5","v":8400},{"$f":"CD107*CD99*CD5","v":7800},{"$f":"CE107*CE99*CE5","v":7200},{"$f":"CF107*CF99*CF5","v":6600},{"$f":"CG107*CG99*CG5","v":6000},{"$f":"CH107*CH99*CH5","v":5400},{"$f":"CI107*CI99*CI5","v":4800},{"$f":"CJ107*CJ99*CJ5","v":4200},{"$f":"CK107*CK99*CK5","v":3600},{"$f":"CL107*CL99*CL5","v":3000},{"$f":"CM107*CM99*CM5","v":2400},{"$f":"CN107*CN99*CN5","v":1800},{"$f":"CO107*CO99*CO5","v":1200},{"$f":"CP107*CP99*CP5","v":675},{"$f":"CQ107*CQ99*CQ5","v":0},{"$f":"CR107*CR99*CR5","v":0},{"$f":"CS107*CS99*CS5","v":0},{"$f":"CT107*CT99*CT5","v":0},{"$f":"CU107*CU99*CU5","v":0},{"$f":"CV107*CV99*CV5","v":0},{"$f":"CW107*CW99*CW5","v":0},{"$f":"CX107*CX99*CX5","v":0},{"$f":"CY107*CY99*CY5","v":0},{"$f":"CZ107*CZ99*CZ5","v":0},{"$f":"DA107*DA99*DA5","v":0},{"$f":"DB107*DB99*DB5","v":0},{"$f":"DC107*DC99*DC5","v":0},{"$f":"DD107*DD99*DD5","v":0},{"$f":"DE107*DE99*DE5","v":0},{"$f":"DF107*DF99*DF5","v":0},{"$f":"DG107*DG99*DG5","v":0},{"$f":"DH107*DH99*DH5","v":0},{"$f":"DI107*DI99*DI5","v":0},{"$f":"DJ107*DJ99*DJ5","v":0},{"$f":"DK107*DK99*DK5","v":0},{"$f":"DL107*DL99*DL5","v":0},{"$f":"DM107*DM99*DM5","v":0},{"$f":"DN107*DN99*DN5","v":0},{"$f":"DO107*DO99*DO5","v":0},{"$f":"DP107*DP99*DP5","v":0},{"$f":"DQ107*DQ99*DQ5","v":0},{"$f":"DR107*DR99*DR5","v":0},{"$f":"DS107*DS99*DS5","v":0},{"$f":"DT107*DT99*DT5","v":0},{"$f":"DU107*DU99*DU5","v":0},{"$f":"DV107*DV99*DV5","v":0},{"$f":"DW107*DW99*DW5","v":0},{"$f":"DX107*DX99*DX5","v":0},{"$f":"DY107*DY99*DY5","v":0},{"$f":"DZ107*DZ99*DZ5","v":0},{"$f":"EA107*EA99*EA5","v":0},{"$f":"EB107*EB99*EB5","v":0},{"$f":"EC107*EC99*EC5","v":0},{"$f":"ED107*ED99*ED5","v":0},{"$f":"EE107*EE99*EE5","v":0},{"$f":"EF107*EF99*EF5","v":0},{"$f":"EG107*EG99*EG5","v":0},{"$f":"EH107*EH99*EH5","v":0},{"$f":"EI107*EI99*EI5","v":0},{"$f":"EJ107*EJ99*EJ5","v":0},{"$f":"EK107*EK99*EK5","v":0},{"$f":"EL107*EL99*EL5","v":0},{"$f":"EM107*EM99*EM5","v":0},{"$f":"EN107*EN99*EN5","v":0},{"$f":"EO107*EO99*EO5","v":0},{"$f":"EP107*EP99*EP5","v":0},{"$f":"EQ107*EQ99*EQ5","v":0},{"$f":"ER107*ER99*ER5","v":0},{"$f":"ES107*ES99*ES5","v":0},{"$f":"ET107*ET99*ET5","v":0},{"$f":"EU107*EU99*EU5","v":0},{"$f":"EV107*EV99*EV5","v":0},{"$f":"EW107*EW99*EW5","v":0},{"$f":"EX107*EX99*EX5","v":0},{"$f":"EY107*EY99*EY5","v":0},{"$f":"EZ107*EZ99*EZ5","v":0},{"$f":"FA107*FA99*FA5","v":0},{"$f":"FB107*FB99*FB5","v":0},{"$f":"FC107*FC99*FC5","v":0},{"$f":"FD107*FD99*FD5","v":0},{"$f":"FE107*FE99*FE5","v":0},{"$f":"FF107*FF99*FF5","v":0},{"$f":"FG107*FG99*FG5","v":0},{"$f":"FH107*FH99*FH5","v":0},{"$f":"FI107*FI99*FI5","v":0},{"$f":"FJ107*FJ99*FJ5","v":0},{"$f":"FK107*FK99*FK5","v":0},{"$f":"FL107*FL99*FL5","v":0},{"$f":"FM107*FM99*FM5","v":0},{"$f":"FN107*FN99*FN5","v":0},{"$f":"FO107*FO99*FO5","v":0},{"$f":"FP107*FP99*FP5","v":0},{"$f":"FQ107*FQ99*FQ5","v":0},{"$f":"FR107*FR99*FR5","v":0},{"$f":"FS107*FS99*FS5","v":0},{"$f":"FT107*FT99*FT5","v":0},{"$f":"FU107*FU99*FU5","v":0},{"$f":"FV107*FV99*FV5","v":0},{"$f":"FW107*FW99*FW5","v":0}]
[null,null,"Interest Capitalised",null,null,null,null,null,null,null,null,{"$f":"L107*L99*L4","v":0},{"$f":"M107*M99*M4","v":0},{"$f":"N107*N99*N4","v":0},{"$f":"O107*O99*O4","v":0},{"$f":"P107*P99*P4","v":9400},{"$f":"Q107*Q99*Q4","v":9400},{"$f":"R107*R99*R4","v":9400},{"$f":"S107*S99*S4","v":9400},{"$f":"T107*T99*T4","v":9400},{"$f":"U107*U99*U4","v":9400},{"$f":"V107*V99*V4","v":9400},{"$f":"W107*W99*W4","v":9400},{"$f":"X107*X99*X4","v":9400},{"$f":"Y107*Y99*Y4","v":9400},{"$f":"Z107*Z99*Z4","v":9400},{"$f":"AA107*AA99*AA4","v":12000},{"$f":"AB107*AB99*AB4","v":12000},{"$f":"AC107*AC99*AC4","v":12000},{"$f":"AD107*AD99*AD4","v":12000},{"$f":"AE107*AE99*AE4","v":12000},{"$f":"AF107*AF99*AF4","v":12000},{"$f":"AG107*AG99*AG4","v":12000},{"$f":"AH107*AH99*AH4","v":12000},{"$f":"AI107*AI99*AI4","v":12000},{"$f":"AJ107*AJ99*AJ4","v":12000},{"$f":"AK107*AK99*AK4","v":12000},{"$f":"AL107*AL99*AL4","v":12000},{"$f":"AM107*AM99*AM4","v":12000},{"$f":"AN107*AN99*AN4","v":12000},{"$f":"AO107*AO99*AO4","v":12000},{"$f":"AP107*AP99*AP4","v":12000},{"$f":"AQ107*AQ99*AQ4","v":12000},{"$f":"AR107*AR99*AR4","v":12000},{"$f":"AS107*AS99*AS4","v":12000},{"$f":"AT107*AT99*AT4","v":12000},{"$f":"AU107*AU99*AU4","v":12000},{"$f":"AV107*AV99*AV4","v":12000},{"$f":"AW107*AW99*AW4","v":12000},{"$f":"AX107*AX99*AX4","v":12000},{"$f":"AY107*AY99*AY4","v":12000},{"$f":"AZ107*AZ99*AZ4","v":12000},{"$f":"BA107*BA99*BA4","v":12000},{"$f":"BB107*BB99*BB4","v":12000},{"$f":"BC107*BC99*BC4","v":0},{"$f":"BD107*BD99*BD4","v":0},{"$f":"BE107*BE99*BE4","v":0},{"$f":"BF107*BF99*BF4","v":0},{"$f":"BG107*BG99*BG4","v":0},{"$f":"BH107*BH99*BH4","v":0},{"$f":"BI107*BI99*BI4","v":0},{"$f":"BJ107*BJ99*BJ4","v":0},{"$f":"BK107*BK99*BK4","v":0},{"$f":"BL107*BL99*BL4","v":0},{"$f":"BM107*BM99*BM4","v":0},{"$f":"BN107*BN99*BN4","v":0},{"$f":"BO107*BO99*BO4","v":0},{"$f":"BP107*BP99*BP4","v":0},{"$f":"BQ107*BQ99*BQ4","v":0},{"$f":"BR107*BR99*BR4","v":0},{"$f":"BS107*BS99*BS4","v":0},{"$f":"BT107*BT99*BT4","v":0},{"$f":"BU107*BU99*BU4","v":0},{"$f":"BV107*BV99*BV4","v":0},{"$f":"BW107*BW99*BW4","v":0},{"$f":"BX107*BX99*BX4","v":0},{"$f":"BY107*BY99*BY4","v":0},{"$f":"BZ107*BZ99*BZ4","v":0},{"$f":"CA107*CA99*CA4","v":0},{"$f":"CB107*CB99*CB4","v":0},{"$f":"CC107*CC99*CC4","v":0},{"$f":"CD107*CD99*CD4","v":0},{"$f":"CE107*CE99*CE4","v":0},{"$f":"CF107*CF99*CF4","v":0},{"$f":"CG107*CG99*CG4","v":0},{"$f":"CH107*CH99*CH4","v":0},{"$f":"CI107*CI99*CI4","v":0},{"$f":"CJ107*CJ99*CJ4","v":0},{"$f":"CK107*CK99*CK4","v":0},{"$f":"CL107*CL99*CL4","v":0},{"$f":"CM107*CM99*CM4","v":0},{"$f":"CN107*CN99*CN4","v":0},{"$f":"CO107*CO99*CO4","v":0},{"$f":"CP107*CP99*CP4","v":0},{"$f":"CQ107*CQ99*CQ4","v":0},{"$f":"CR107*CR99*CR4","v":0},{"$f":"CS107*CS99*CS4","v":0},{"$f":"CT107*CT99*CT4","v":0},{"$f":"CU107*CU99*CU4","v":0},{"$f":"CV107*CV99*CV4","v":0},{"$f":"CW107*CW99*CW4","v":0},{"$f":"CX107*CX99*CX4","v":0},{"$f":"CY107*CY99*CY4","v":0},{"$f":"CZ107*CZ99*CZ4","v":0},{"$f":"DA107*DA99*DA4","v":0},{"$f":"DB107*DB99*DB4","v":0},{"$f":"DC107*DC99*DC4","v":0},{"$f":"DD107*DD99*DD4","v":0},{"$f":"DE107*DE99*DE4","v":0},{"$f":"DF107*DF99*DF4","v":0},{"$f":"DG107*DG99*DG4","v":0},{"$f":"DH107*DH99*DH4","v":0},{"$f":"DI107*DI99*DI4","v":0},{"$f":"DJ107*DJ99*DJ4","v":0},{"$f":"DK107*DK99*DK4","v":0},{"$f":"DL107*DL99*DL4","v":0},{"$f":"DM107*DM99*DM4","v":0},{"$f":"DN107*DN99*DN4","v":0},{"$f":"DO107*DO99*DO4","v":0},{"$f":"DP107*DP99*DP4","v":0},{"$f":"DQ107*DQ99*DQ4","v":0},{"$f":"DR107*DR99*DR4","v":0},{"$f":"DS107*DS99*DS4","v":0},{"$f":"DT107*DT99*DT4","v":0},{"$f":"DU107*DU99*DU4","v":0},{"$f":"DV107*DV99*DV4","v":0},{"$f":"DW107*DW99*DW4","v":0},{"$f":"DX107*DX99*DX4","v":0},{"$f":"DY107*DY99*DY4","v":0},{"$f":"DZ107*DZ99*DZ4","v":0},{"$f":"EA107*EA99*EA4","v":0},{"$f":"EB107*EB99*EB4","v":0},{"$f":"EC107*EC99*EC4","v":0},{"$f":"ED107*ED99*ED4","v":0},{"$f":"EE107*EE99*EE4","v":0},{"$f":"EF107*EF99*EF4","v":0},{"$f":"EG107*EG99*EG4","v":0},{"$f":"EH107*EH99*EH4","v":0},{"$f":"EI107*EI99*EI4","v":0},{"$f":"EJ107*EJ99*EJ4","v":0},{"$f":"EK107*EK99*EK4","v":0},{"$f":"EL107*EL99*EL4","v":0},{"$f":"EM107*EM99*EM4","v":0},{"$f":"EN107*EN99*EN4","v":0},{"$f":"EO107*EO99*EO4","v":0},{"$f":"EP107*EP99*EP4","v":0},{"$f":"EQ107*EQ99*EQ4","v":0},{"$f":"ER107*ER99*ER4","v":0},{"$f":"ES107*ES99*ES4","v":0},{"$f":"ET107*ET99*ET4","v":0},{"$f":"EU107*EU99*EU4","v":0},{"$f":"EV107*EV99*EV4","v":0},{"$f":"EW107*EW99*EW4","v":0},{"$f":"EX107*EX99*EX4","v":0},{"$f":"EY107*EY99*EY4","v":0},{"$f":"EZ107*EZ99*EZ4","v":0},{"$f":"FA107*FA99*FA4","v":0},{"$f":"FB107*FB99*FB4","v":0},{"$f":"FC107*FC99*FC4","v":0},{"$f":"FD107*FD99*FD4","v":0},{"$f":"FE107*FE99*FE4","v":0},{"$f":"FF107*FF99*FF4","v":0},{"$f":"FG107*FG99*FG4","v":0},{"$f":"FH107*FH99*FH4","v":0},{"$f":"FI107*FI99*FI4","v":0},{"$f":"FJ107*FJ99*FJ4","v":0},{"$f":"FK107*FK99*FK4","v":0},{"$f":"FL107*FL99*FL4","v":0},{"$f":"FM107*FM99*FM4","v":0},{"$f":"FN107*FN99*FN4","v":0},{"$f":"FO107*FO99*FO4","v":0},{"$f":"FP107*FP99*FP4","v":0},{"$f":"FQ107*FQ99*FQ4","v":0},{"$f":"FR107*FR99*FR4","v":0},{"$f":"FS107*FS99*FS4","v":0},{"$f":"FT107*FT99*FT4","v":0},{"$f":"FU107*FU99*FU4","v":0},{"$f":"FV107*FV99*FV4","v":0},{"$f":"FW107*FW99*FW4","v":0}]
[]
[null,"Construction Loan",null,null,null,null,"Cost","Loan to Value"]
[null,null,"Loan Size",null,null,null,{"$f":"Assumptions!G16","v":11200000},{"$f":"Assumptions!G56","v":0.65},null,null,null,{"$f":"$H$112*$G$112","v":7280000},{"$f":"$H$112*$G$112","v":7280000},7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,{"$f":"$H$112*$G$112","v":7280000},7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,{"$f":"$H$112*$G$112","v":7280000},7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000,7280000]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K117","v":0},{"$f":"L117","v":0},0,0,60666.666666666664,121333.33333333333,182000,242666.66666666666,303333.33333333331,364000,424666.66666666669,485333.33333333337,546000,606666.66666666663,667333.33333333326,727999.99999999988,940333.33333333326,1152666.6666666665,1364999.9999999998,1577333.333333333,1789666.6666666663,2001999.9999999995,2214333.333333333,2426666.6666666665,2639000,2851333.3333333335,3063666.666666667,3276000.0000000005,3579333.333333334,3882666.6666666674,4186000.0000000009,4489333.333333334,4792666.666666667,5096000,5399333.333333333,5702666.666666666,6005999.9999999991,6309333.3333333321,6612666.6666666651,6915999.9999999981,7006999.9999999981,7097999.9999999981,7188999.9999999981,7279999.9999999981,7228313.6326111807,7175888.5495934254,7122720.5497850152,7068805.4099903228,6963883.3964320077,6857834.3077487573,6750651.7222436825,6648404.5133417137,6494107.5778507227,6338112.4254199974,6180408.0666992487,6020983.446746327,5808485.664987335,5593817.1886595516,5376963.9811693896,5157911.9221675992,4936646.8070661314,4713154.3465522546,4487420.1660999125,4259429.8054783074,4029168.7182576912,{"$f":"BX117","v":3796622.2713123523},3561775.7443207763,3327566.3646484651,3090580.927246389,2850798.3461004859,2608197.38894183,2362756.6762752086,2114454.6804013904,1863269.7244330505,1609179.9813043035,1352163.4727738111,1092198.068421419,829261.48463828221,563331.283610438,294384.87229578366,22399.50139441702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Debt Draws",null,null,null,null,null,null,null,null,{"$f":"L93","v":0},{"$f":"M93","v":0},0,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,60666.666666666664,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,212333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,303333.33333333331,91000,91000,91000,91000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reapyment from Cash Sweep",null,null,null,null,null,null,null,null,{"$f":"L163","v":0},{"$f":"M163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51686.367388817438,52425.083017755402,53167.999808410248,53915.139794692521,104922.01355831538,106049.08868325037,107182.58550507473,102247.2089019688,154296.93549099073,155995.15243072496,157704.35872074903,159424.61995292181,212497.78175899191,214668.47632778305,216853.20749016179,219052.05900179024,221265.11510146793,223492.46051387719,225734.18045234244,227990.36062160551,230261.08722061606,232546.44694533892,{"$f":"BY163","v":234846.52699157584},234209.3796723113,236985.43740207609,239782.58114590318,242600.9571586558,245440.71266662158,248301.99587381806,251184.9559683399,254089.74312874707,257016.50853049243,259965.40435239216,262936.5837831368,265930.20102784422,268946.41131465434,271985.37090136664,22399.50139441702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment at Exit",null,null,null,null,null,null,null,null,{"$f":"L165","v":0},{"$f":"M165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L113+L114-L115-L116","v":0},{"$f":"M113+M114-M115-M116","v":0},0,60666.666666666664,121333.33333333333,182000,242666.66666666666,303333.33333333331,364000,424666.66666666669,485333.33333333337,546000,606666.66666666663,667333.33333333326,727999.99999999988,940333.33333333326,1152666.6666666665,1364999.9999999998,1577333.333333333,1789666.6666666663,2001999.9999999995,2214333.333333333,2426666.6666666665,2639000,2851333.3333333335,3063666.666666667,3276000.0000000005,3579333.333333334,3882666.6666666674,4186000.0000000009,4489333.333333334,4792666.666666667,5096000,5399333.333333333,5702666.666666666,6005999.9999999991,6309333.3333333321,6612666.6666666651,6915999.9999999981,7006999.9999999981,7097999.9999999981,7188999.9999999981,7279999.9999999981,7228313.6326111807,7175888.5495934254,7122720.5497850152,7068805.4099903228,6963883.3964320077,6857834.3077487573,6750651.7222436825,6648404.5133417137,6494107.5778507227,6338112.4254199974,6180408.0666992487,6020983.446746327,5808485.664987335,5593817.1886595516,5376963.9811693896,5157911.9221675992,4936646.8070661314,4713154.3465522546,4487420.1660999125,4259429.8054783074,4029168.7182576912,3796622.2713123523,{"$f":"BY113+BY114-BY115-BY116","v":3561775.7443207763},3327566.3646484651,3090580.927246389,2850798.3461004859,2608197.38894183,2362756.6762752086,2114454.6804013904,1863269.7244330505,1609179.9813043035,1352163.4727738111,1092198.068421419,829261.48463828221,563331.283610438,294384.87229578366,22399.50139441702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK113+EK114-EK115-EK116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic LIBOR Rate",null,null,null,null,null,null,null,null,{"$f":"L105","v":2E-3},{"$f":"M105","v":2E-3},2E-3,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.6666666666666666E-4,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"BY105","v":5.0000000000000001E-3},6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,{"$f":"EK105","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Credit Spread",null,null,null,null,{"$f":"Assumptions!$G$58/4","v":5.0000000000000001E-3},null,null,null,{"$f":"$H$120","v":5.0000000000000001E-3},{"$f":"$H$120","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$H$120","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$H$120","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Total Interest Rate",null,null,null,null,null,null,null,null,{"$f":"SUM(L119:L120)","v":7.0000000000000001E-3},{"$f":"SUM(M119:M120)","v":7.0000000000000001E-3},7.0000000000000001E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,5.1666666666666666E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,8.7500000000000008E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"SUM(BY119:BY120)","v":0.01},1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-2,1.125E-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,{"$f":"SUM(EK119:EK120)","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,null,{"$f":"L121*L113*L5","v":0},{"$f":"M121*M113*M5","v":0},{"$f":"N121*N113*N5","v":0},{"$f":"O121*O113*O5","v":0},{"$f":"P121*P113*P5","v":0},{"$f":"Q121*Q113*Q5","v":0},{"$f":"R121*R113*R5","v":0},{"$f":"S121*S113*S5","v":0},{"$f":"T121*T113*T5","v":0},{"$f":"U121*U113*U5","v":0},{"$f":"V121*V113*V5","v":0},{"$f":"W121*W113*W5","v":0},{"$f":"X121*X113*X5","v":0},{"$f":"Y121*Y113*Y5","v":0},{"$f":"Z121*Z113*Z5","v":0},{"$f":"AA121*AA113*AA5","v":0},{"$f":"AB121*AB113*AB5","v":0},{"$f":"AC121*AC113*AC5","v":0},{"$f":"AD121*AD113*AD5","v":0},{"$f":"AE121*AE113*AE5","v":0},{"$f":"AF121*AF113*AF5","v":0},{"$f":"AG121*AG113*AG5","v":0},{"$f":"AH121*AH113*AH5","v":0},{"$f":"AI121*AI113*AI5","v":0},{"$f":"AJ121*AJ113*AJ5","v":0},{"$f":"AK121*AK113*AK5","v":0},{"$f":"AL121*AL113*AL5","v":0},{"$f":"AM121*AM113*AM5","v":0},{"$f":"AN121*AN113*AN5","v":0},{"$f":"AO121*AO113*AO5","v":0},{"$f":"AP121*AP113*AP5","v":0},{"$f":"AQ121*AQ113*AQ5","v":0},{"$f":"AR121*AR113*AR5","v":0},{"$f":"AS121*AS113*AS5","v":0},{"$f":"AT121*AT113*AT5","v":0},{"$f":"AU121*AU113*AU5","v":0},{"$f":"AV121*AV113*AV5","v":0},{"$f":"AW121*AW113*AW5","v":0},{"$f":"AX121*AX113*AX5","v":0},{"$f":"AY121*AY113*AY5","v":0},{"$f":"AZ121*AZ113*AZ5","v":0},{"$f":"BA121*BA113*BA5","v":0},{"$f":"BB121*BB113*BB5","v":0},{"$f":"BC121*BC113*BC5","v":63699.999999999993},{"$f":"BD121*BD113*BD5","v":63247.744285347835},{"$f":"BE121*BE113*BE5","v":62789.024808942479},{"$f":"BF121*BF113*BF5","v":62323.804810618887},{"$f":"BG121*BG113*BG5","v":61852.04733741533},{"$f":"BH121*BH113*BH5","v":60933.979718780072},{"$f":"BI121*BI113*BI5","v":60006.050192801631},{"$f":"BJ121*BJ113*BJ5","v":67506.517222436829},{"$f":"BK121*BK113*BK5","v":66484.045133417138},{"$f":"BL121*BL113*BL5","v":64941.075778507227},{"$f":"BM121*BM113*BM5","v":63381.124254199975},{"$f":"BN121*BN113*BN5","v":61804.080666992486},{"$f":"BO121*BO113*BO5","v":60209.834467463268},{"$f":"BP121*BP113*BP5","v":58084.856649873349},{"$f":"BQ121*BQ113*BQ5","v":55938.171886595519},{"$f":"BR121*BR113*BR5","v":53769.639811693894},{"$f":"BS121*BS113*BS5","v":51579.119221675996},{"$f":"BT121*BT113*BT5","v":49366.468070661314},{"$f":"BU121*BU113*BU5","v":47131.543465522547},{"$f":"BV121*BV113*BV5","v":44874.201660999126},{"$f":"BW121*BW113*BW5","v":42594.298054783074},{"$f":"BX121*BX113*BX5","v":40291.687182576912},{"$f":"BY121*BY113*BY5","v":37966.222713123527},{"$f":"BZ121*BZ113*BZ5","v":40069.977123608733},{"$f":"CA121*CA113*CA5","v":37435.121602295229},{"$f":"CB121*CB113*CB5","v":34769.035431521872},{"$f":"CC121*CC113*CC5","v":32071.481393630464},{"$f":"CD121*CD113*CD5","v":29342.220625595586},{"$f":"CE121*CE113*CE5","v":26581.012608096094},{"$f":"CF121*CF113*CF5","v":23787.615154515643},{"$f":"CG121*CG113*CG5","v":20961.784399871816},{"$f":"CH121*CH113*CH5","v":18103.274789673414},{"$f":"CI121*CI113*CI5","v":15211.839068705374},{"$f":"CJ121*CJ113*CJ5","v":12287.228269740963},{"$f":"CK121*CK113*CK5","v":9329.1917021806748},{"$f":"CL121*CL113*CL5","v":6337.4769406174273},{"$f":"CM121*CM113*CM5","v":3311.8298133275662},{"$f":"CN121*CN113*CN5","v":251.99439068719147},{"$f":"CO121*CO113*CO5","v":0},{"$f":"CP121*CP113*CP5","v":0},{"$f":"CQ121*CQ113*CQ5","v":0},{"$f":"CR121*CR113*CR5","v":0},{"$f":"CS121*CS113*CS5","v":0},{"$f":"CT121*CT113*CT5","v":0},{"$f":"CU121*CU113*CU5","v":0},{"$f":"CV121*CV113*CV5","v":0},{"$f":"CW121*CW113*CW5","v":0},{"$f":"CX121*CX113*CX5","v":0},{"$f":"CY121*CY113*CY5","v":0},{"$f":"CZ121*CZ113*CZ5","v":0},{"$f":"DA121*DA113*DA5","v":0},{"$f":"DB121*DB113*DB5","v":0},{"$f":"DC121*DC113*DC5","v":0},{"$f":"DD121*DD113*DD5","v":0},{"$f":"DE121*DE113*DE5","v":0},{"$f":"DF121*DF113*DF5","v":0},{"$f":"DG121*DG113*DG5","v":0},{"$f":"DH121*DH113*DH5","v":0},{"$f":"DI121*DI113*DI5","v":0},{"$f":"DJ121*DJ113*DJ5","v":0},{"$f":"DK121*DK113*DK5","v":0},{"$f":"DL121*DL113*DL5","v":0},{"$f":"DM121*DM113*DM5","v":0},{"$f":"DN121*DN113*DN5","v":0},{"$f":"DO121*DO113*DO5","v":0},{"$f":"DP121*DP113*DP5","v":0},{"$f":"DQ121*DQ113*DQ5","v":0},{"$f":"DR121*DR113*DR5","v":0},{"$f":"DS121*DS113*DS5","v":0},{"$f":"DT121*DT113*DT5","v":0},{"$f":"DU121*DU113*DU5","v":0},{"$f":"DV121*DV113*DV5","v":0},{"$f":"DW121*DW113*DW5","v":0},{"$f":"DX121*DX113*DX5","v":0},{"$f":"DY121*DY113*DY5","v":0},{"$f":"DZ121*DZ113*DZ5","v":0},{"$f":"EA121*EA113*EA5","v":0},{"$f":"EB121*EB113*EB5","v":0},{"$f":"EC121*EC113*EC5","v":0},{"$f":"ED121*ED113*ED5","v":0},{"$f":"EE121*EE113*EE5","v":0},{"$f":"EF121*EF113*EF5","v":0},{"$f":"EG121*EG113*EG5","v":0},{"$f":"EH121*EH113*EH5","v":0},{"$f":"EI121*EI113*EI5","v":0},{"$f":"EJ121*EJ113*EJ5","v":0},{"$f":"EK121*EK113*EK5","v":0},{"$f":"EL121*EL113*EL5","v":0},{"$f":"EM121*EM113*EM5","v":0},{"$f":"EN121*EN113*EN5","v":0},{"$f":"EO121*EO113*EO5","v":0},{"$f":"EP121*EP113*EP5","v":0},{"$f":"EQ121*EQ113*EQ5","v":0},{"$f":"ER121*ER113*ER5","v":0},{"$f":"ES121*ES113*ES5","v":0},{"$f":"ET121*ET113*ET5","v":0},{"$f":"EU121*EU113*EU5","v":0},{"$f":"EV121*EV113*EV5","v":0},{"$f":"EW121*EW113*EW5","v":0},{"$f":"EX121*EX113*EX5","v":0},{"$f":"EY121*EY113*EY5","v":0},{"$f":"EZ121*EZ113*EZ5","v":0},{"$f":"FA121*FA113*FA5","v":0},{"$f":"FB121*FB113*FB5","v":0},{"$f":"FC121*FC113*FC5","v":0},{"$f":"FD121*FD113*FD5","v":0},{"$f":"FE121*FE113*FE5","v":0},{"$f":"FF121*FF113*FF5","v":0},{"$f":"FG121*FG113*FG5","v":0},{"$f":"FH121*FH113*FH5","v":0},{"$f":"FI121*FI113*FI5","v":0},{"$f":"FJ121*FJ113*FJ5","v":0},{"$f":"FK121*FK113*FK5","v":0},{"$f":"FL121*FL113*FL5","v":0},{"$f":"FM121*FM113*FM5","v":0},{"$f":"FN121*FN113*FN5","v":0},{"$f":"FO121*FO113*FO5","v":0},{"$f":"FP121*FP113*FP5","v":0},{"$f":"FQ121*FQ113*FQ5","v":0},{"$f":"FR121*FR113*FR5","v":0},{"$f":"FS121*FS113*FS5","v":0},{"$f":"FT121*FT113*FT5","v":0},{"$f":"FU121*FU113*FU5","v":0},{"$f":"FV121*FV113*FV5","v":0},{"$f":"FW121*FW113*FW5","v":0}]
[null,null,"Interest Capitalised",null,null,null,null,null,null,null,null,{"$f":"L121*L113*L4","v":0},{"$f":"M121*M113*M4","v":0},{"$f":"N121*N113*N4","v":0},{"$f":"O121*O113*O4","v":0},{"$f":"P121*P113*P4","v":313.44444444444446},{"$f":"Q121*Q113*Q4","v":626.88888888888891},{"$f":"R121*R113*R4","v":940.33333333333337},{"$f":"S121*S113*S4","v":1253.7777777777778},{"$f":"T121*T113*T4","v":1567.2222222222222},{"$f":"U121*U113*U4","v":1880.6666666666667},{"$f":"V121*V113*V4","v":2194.1111111111113},{"$f":"W121*W113*W4","v":2507.5555555555557},{"$f":"X121*X113*X4","v":2821},{"$f":"Y121*Y113*Y4","v":3134.4444444444443},{"$f":"Z121*Z113*Z4","v":3447.8888888888887},{"$f":"AA121*AA113*AA4","v":4549.9999999999991},{"$f":"AB121*AB113*AB4","v":5877.083333333333},{"$f":"AC121*AC113*AC4","v":7204.1666666666661},{"$f":"AD121*AD113*AD4","v":8531.2499999999982},{"$f":"AE121*AE113*AE4","v":9858.3333333333321},{"$f":"AF121*AF113*AF4","v":11185.416666666664},{"$f":"AG121*AG113*AG4","v":12512.499999999998},{"$f":"AH121*AH113*AH4","v":13839.583333333332},{"$f":"AI121*AI113*AI4","v":15166.666666666666},{"$f":"AJ121*AJ113*AJ4","v":16493.75},{"$f":"AK121*AK113*AK4","v":17820.833333333336},{"$f":"AL121*AL113*AL4","v":19147.916666666668},{"$f":"AM121*AM113*AM4","v":20475.000000000004},{"$f":"AN121*AN113*AN4","v":22370.833333333339},{"$f":"AO121*AO113*AO4","v":24266.666666666672},{"$f":"AP121*AP113*AP4","v":26162.500000000007},{"$f":"AQ121*AQ113*AQ4","v":28058.333333333339},{"$f":"AR121*AR113*AR4","v":29954.166666666672},{"$f":"AS121*AS113*AS4","v":31850},{"$f":"AT121*AT113*AT4","v":33745.833333333336},{"$f":"AU121*AU113*AU4","v":35641.666666666664},{"$f":"AV121*AV113*AV4","v":37537.499999999993},{"$f":"AW121*AW113*AW4","v":39433.333333333328},{"$f":"AX121*AX113*AX4","v":41329.166666666657},{"$f":"AY121*AY113*AY4","v":43224.999999999993},{"$f":"AZ121*AZ113*AZ4","v":43793.749999999993},{"$f":"BA121*BA113*BA4","v":44362.499999999993},{"$f":"BB121*BB113*BB4","v":44931.249999999993},{"$f":"BC121*BC113*BC4","v":0},{"$f":"BD121*BD113*BD4","v":0},{"$f":"BE121*BE113*BE4","v":0},{"$f":"BF121*BF113*BF4","v":0},{"$f":"BG121*BG113*BG4","v":0},{"$f":"BH121*BH113*BH4","v":0},{"$f":"BI121*BI113*BI4","v":0},{"$f":"BJ121*BJ113*BJ4","v":0},{"$f":"BK121*BK113*BK4","v":0},{"$f":"BL121*BL113*BL4","v":0},{"$f":"BM121*BM113*BM4","v":0},{"$f":"BN121*BN113*BN4","v":0},{"$f":"BO121*BO113*BO4","v":0},{"$f":"BP121*BP113*BP4","v":0},{"$f":"BQ121*BQ113*BQ4","v":0},{"$f":"BR121*BR113*BR4","v":0},{"$f":"BS121*BS113*BS4","v":0},{"$f":"BT121*BT113*BT4","v":0},{"$f":"BU121*BU113*BU4","v":0},{"$f":"BV121*BV113*BV4","v":0},{"$f":"BW121*BW113*BW4","v":0},{"$f":"BX121*BX113*BX4","v":0},{"$f":"BY121*BY113*BY4","v":0},{"$f":"BZ121*BZ113*BZ4","v":0},{"$f":"CA121*CA113*CA4","v":0},{"$f":"CB121*CB113*CB4","v":0},{"$f":"CC121*CC113*CC4","v":0},{"$f":"CD121*CD113*CD4","v":0},{"$f":"CE121*CE113*CE4","v":0},{"$f":"CF121*CF113*CF4","v":0},{"$f":"CG121*CG113*CG4","v":0},{"$f":"CH121*CH113*CH4","v":0},{"$f":"CI121*CI113*CI4","v":0},{"$f":"CJ121*CJ113*CJ4","v":0},{"$f":"CK121*CK113*CK4","v":0},{"$f":"CL121*CL113*CL4","v":0},{"$f":"CM121*CM113*CM4","v":0},{"$f":"CN121*CN113*CN4","v":0},{"$f":"CO121*CO113*CO4","v":0},{"$f":"CP121*CP113*CP4","v":0},{"$f":"CQ121*CQ113*CQ4","v":0},{"$f":"CR121*CR113*CR4","v":0},{"$f":"CS121*CS113*CS4","v":0},{"$f":"CT121*CT113*CT4","v":0},{"$f":"CU121*CU113*CU4","v":0},{"$f":"CV121*CV113*CV4","v":0},{"$f":"CW121*CW113*CW4","v":0},{"$f":"CX121*CX113*CX4","v":0},{"$f":"CY121*CY113*CY4","v":0},{"$f":"CZ121*CZ113*CZ4","v":0},{"$f":"DA121*DA113*DA4","v":0},{"$f":"DB121*DB113*DB4","v":0},{"$f":"DC121*DC113*DC4","v":0},{"$f":"DD121*DD113*DD4","v":0},{"$f":"DE121*DE113*DE4","v":0},{"$f":"DF121*DF113*DF4","v":0},{"$f":"DG121*DG113*DG4","v":0},{"$f":"DH121*DH113*DH4","v":0},{"$f":"DI121*DI113*DI4","v":0},{"$f":"DJ121*DJ113*DJ4","v":0},{"$f":"DK121*DK113*DK4","v":0},{"$f":"DL121*DL113*DL4","v":0},{"$f":"DM121*DM113*DM4","v":0},{"$f":"DN121*DN113*DN4","v":0},{"$f":"DO121*DO113*DO4","v":0},{"$f":"DP121*DP113*DP4","v":0},{"$f":"DQ121*DQ113*DQ4","v":0},{"$f":"DR121*DR113*DR4","v":0},{"$f":"DS121*DS113*DS4","v":0},{"$f":"DT121*DT113*DT4","v":0},{"$f":"DU121*DU113*DU4","v":0},{"$f":"DV121*DV113*DV4","v":0},{"$f":"DW121*DW113*DW4","v":0},{"$f":"DX121*DX113*DX4","v":0},{"$f":"DY121*DY113*DY4","v":0},{"$f":"DZ121*DZ113*DZ4","v":0},{"$f":"EA121*EA113*EA4","v":0},{"$f":"EB121*EB113*EB4","v":0},{"$f":"EC121*EC113*EC4","v":0},{"$f":"ED121*ED113*ED4","v":0},{"$f":"EE121*EE113*EE4","v":0},{"$f":"EF121*EF113*EF4","v":0},{"$f":"EG121*EG113*EG4","v":0},{"$f":"EH121*EH113*EH4","v":0},{"$f":"EI121*EI113*EI4","v":0},{"$f":"EJ121*EJ113*EJ4","v":0},{"$f":"EK121*EK113*EK4","v":0},{"$f":"EL121*EL113*EL4","v":0},{"$f":"EM121*EM113*EM4","v":0},{"$f":"EN121*EN113*EN4","v":0},{"$f":"EO121*EO113*EO4","v":0},{"$f":"EP121*EP113*EP4","v":0},{"$f":"EQ121*EQ113*EQ4","v":0},{"$f":"ER121*ER113*ER4","v":0},{"$f":"ES121*ES113*ES4","v":0},{"$f":"ET121*ET113*ET4","v":0},{"$f":"EU121*EU113*EU4","v":0},{"$f":"EV121*EV113*EV4","v":0},{"$f":"EW121*EW113*EW4","v":0},{"$f":"EX121*EX113*EX4","v":0},{"$f":"EY121*EY113*EY4","v":0},{"$f":"EZ121*EZ113*EZ4","v":0},{"$f":"FA121*FA113*FA4","v":0},{"$f":"FB121*FB113*FB4","v":0},{"$f":"FC121*FC113*FC4","v":0},{"$f":"FD121*FD113*FD4","v":0},{"$f":"FE121*FE113*FE4","v":0},{"$f":"FF121*FF113*FF4","v":0},{"$f":"FG121*FG113*FG4","v":0},{"$f":"FH121*FH113*FH4","v":0},{"$f":"FI121*FI113*FI4","v":0},{"$f":"FJ121*FJ113*FJ4","v":0},{"$f":"FK121*FK113*FK4","v":0},{"$f":"FL121*FL113*FL4","v":0},{"$f":"FM121*FM113*FM4","v":0},{"$f":"FN121*FN113*FN4","v":0},{"$f":"FO121*FO113*FO4","v":0},{"$f":"FP121*FP113*FP4","v":0},{"$f":"FQ121*FQ113*FQ4","v":0},{"$f":"FR121*FR113*FR4","v":0},{"$f":"FS121*FS113*FS4","v":0},{"$f":"FT121*FT113*FT4","v":0},{"$f":"FU121*FU113*FU4","v":0},{"$f":"FV121*FV113*FV4","v":0},{"$f":"FW121*FW113*FW4","v":0}]
[]
["Depreciation on Capitalised Interest"]
[null,"Capitalised Interest Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K130","v":0},{"$f":"L130","v":0},0,0,0,9713.4444444444453,19740.333333333336,30080.666666666668,40734.444444444453,51701.666666666672,62982.333333333336,74576.444444444453,86484.000000000015,98705.000000000015,111239.44444444445,124087.33333333334,140637.33333333334,158514.41666666669,177718.58333333334,198249.83333333334,220108.16666666669,243293.58333333334,267806.08333333331,293645.66666666663,320812.33333333331,349306.08333333331,379126.91666666663,410274.83333333331,442749.83333333331,477120.66666666663,513387.33333333331,551549.83333333326,591608.16666666663,633562.33333333326,677412.33333333326,723158.16666666663,770799.83333333326,820337.33333333326,871770.66666666663,925099.83333333326,980324.83333333326,1036118.5833333333,1092481.0833333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,{"$f":"BX130","v":1149412.3333333333},1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,{"$f":"EJ130","v":1149412.3333333333},1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333]
[null,null,"Add: Interest Capitalised on Land Loan",null,null,null,null,null,null,null,null,{"$f":"L109","v":0},{"$f":"M109","v":0},0,0,9400,9400,9400,9400,9400,9400,9400,9400,9400,9400,9400,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised on Contstruction Loan",null,null,null,null,null,null,null,null,{"$f":"L123","v":0},{"$f":"M123","v":0},0,0,313.44444444444446,626.88888888888891,940.33333333333337,1253.7777777777778,1567.2222222222222,1880.6666666666667,2194.1111111111113,2507.5555555555557,2821,3134.4444444444443,3447.8888888888887,4549.9999999999991,5877.083333333333,7204.1666666666661,8531.2499999999982,9858.3333333333321,11185.416666666664,12512.499999999998,13839.583333333332,15166.666666666666,16493.75,17820.833333333336,19147.916666666668,20475.000000000004,22370.833333333339,24266.666666666672,26162.500000000007,28058.333333333339,29954.166666666672,31850,33745.833333333336,35641.666666666664,37537.499999999993,39433.333333333328,41329.166666666657,43224.999999999993,43793.749999999993,44362.499999999993,44931.249999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"SUM(L127:L129)","v":0},{"$f":"SUM(M127:M129)","v":0},0,0,9713.4444444444453,19740.333333333336,30080.666666666668,40734.444444444453,51701.666666666672,62982.333333333336,74576.444444444453,86484.000000000015,98705.000000000015,111239.44444444445,124087.33333333334,140637.33333333334,158514.41666666669,177718.58333333334,198249.83333333334,220108.16666666669,243293.58333333334,267806.08333333331,293645.66666666663,320812.33333333331,349306.08333333331,379126.91666666663,410274.83333333331,442749.83333333331,477120.66666666663,513387.33333333331,551549.83333333326,591608.16666666663,633562.33333333326,677412.33333333326,723158.16666666663,770799.83333333326,820337.33333333326,871770.66666666663,925099.83333333326,980324.83333333326,1036118.5833333333,1092481.0833333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,{"$f":"SUM(BY127:BY129)","v":1149412.3333333333},1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,{"$f":"SUM(EK127:EK129)","v":1149412.3333333333},1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333]
[null,null,"Depreciation Expense",null,null,null,null,{"$f":"H73","v":2.5000000000000001E-2},null,null,null,{"$f":"MIN(L127*$H$131*L5,K133)","v":0},{"$f":"MIN(M127*$H$131*M5,L133)","v":0},{"$f":"MIN(N127*$H$131*N5,M133)","v":0},{"$f":"MIN(O127*$H$131*O5,N133)","v":0},{"$f":"MIN(P127*$H$131*P5,O133)","v":0},{"$f":"MIN(Q127*$H$131*Q5,P133)","v":0},{"$f":"MIN(R127*$H$131*R5,Q133)","v":0},{"$f":"MIN(S127*$H$131*S5,R133)","v":0},{"$f":"MIN(T127*$H$131*T5,S133)","v":0},{"$f":"MIN(U127*$H$131*U5,T133)","v":0},{"$f":"MIN(V127*$H$131*V5,U133)","v":0},{"$f":"MIN(W127*$H$131*W5,V133)","v":0},{"$f":"MIN(X127*$H$131*X5,W133)","v":0},{"$f":"MIN(Y127*$H$131*Y5,X133)","v":0},{"$f":"MIN(Z127*$H$131*Z5,Y133)","v":0},{"$f":"MIN(AA127*$H$131*AA5,Z133)","v":0},{"$f":"MIN(AB127*$H$131*AB5,AA133)","v":0},{"$f":"MIN(AC127*$H$131*AC5,AB133)","v":0},{"$f":"MIN(AD127*$H$131*AD5,AC133)","v":0},{"$f":"MIN(AE127*$H$131*AE5,AD133)","v":0},{"$f":"MIN(AF127*$H$131*AF5,AE133)","v":0},{"$f":"MIN(AG127*$H$131*AG5,AF133)","v":0},{"$f":"MIN(AH127*$H$131*AH5,AG133)","v":0},{"$f":"MIN(AI127*$H$131*AI5,AH133)","v":0},{"$f":"MIN(AJ127*$H$131*AJ5,AI133)","v":0},{"$f":"MIN(AK127*$H$131*AK5,AJ133)","v":0},{"$f":"MIN(AL127*$H$131*AL5,AK133)","v":0},{"$f":"MIN(AM127*$H$131*AM5,AL133)","v":0},{"$f":"MIN(AN127*$H$131*AN5,AM133)","v":0},{"$f":"MIN(AO127*$H$131*AO5,AN133)","v":0},{"$f":"MIN(AP127*$H$131*AP5,AO133)","v":0},{"$f":"MIN(AQ127*$H$131*AQ5,AP133)","v":0},{"$f":"MIN(AR127*$H$131*AR5,AQ133)","v":0},{"$f":"MIN(AS127*$H$131*AS5,AR133)","v":0},{"$f":"MIN(AT127*$H$131*AT5,AS133)","v":0},{"$f":"MIN(AU127*$H$131*AU5,AT133)","v":0},{"$f":"MIN(AV127*$H$131*AV5,AU133)","v":0},{"$f":"MIN(AW127*$H$131*AW5,AV133)","v":0},{"$f":"MIN(AX127*$H$131*AX5,AW133)","v":0},{"$f":"MIN(AY127*$H$131*AY5,AX133)","v":0},{"$f":"MIN(AZ127*$H$131*AZ5,AY133)","v":0},{"$f":"MIN(BA127*$H$131*BA5,AZ133)","v":0},{"$f":"MIN(BB127*$H$131*BB5,BA133)","v":0},{"$f":"MIN(BC127*$H$131*BC5,BB133)","v":28735.308333333334},{"$f":"MIN(BD127*$H$131*BD5,BC133)","v":28735.308333333334},{"$f":"MIN(BE127*$H$131*BE5,BD133)","v":28735.308333333334},{"$f":"MIN(BF127*$H$131*BF5,BE133)","v":28735.308333333334},{"$f":"MIN(BG127*$H$131*BG5,BF133)","v":28735.308333333334},{"$f":"MIN(BH127*$H$131*BH5,BG133)","v":28735.308333333334},{"$f":"MIN(BI127*$H$131*BI5,BH133)","v":28735.308333333334},{"$f":"MIN(BJ127*$H$131*BJ5,BI133)","v":28735.308333333334},{"$f":"MIN(BK127*$H$131*BK5,BJ133)","v":28735.308333333334},{"$f":"MIN(BL127*$H$131*BL5,BK133)","v":28735.308333333334},{"$f":"MIN(BM127*$H$131*BM5,BL133)","v":28735.308333333334},{"$f":"MIN(BN127*$H$131*BN5,BM133)","v":28735.308333333334},{"$f":"MIN(BO127*$H$131*BO5,BN133)","v":28735.308333333334},{"$f":"MIN(BP127*$H$131*BP5,BO133)","v":28735.308333333334},{"$f":"MIN(BQ127*$H$131*BQ5,BP133)","v":28735.308333333334},{"$f":"MIN(BR127*$H$131*BR5,BQ133)","v":28735.308333333334},{"$f":"MIN(BS127*$H$131*BS5,BR133)","v":28735.308333333334},{"$f":"MIN(BT127*$H$131*BT5,BS133)","v":28735.308333333334},{"$f":"MIN(BU127*$H$131*BU5,BT133)","v":28735.308333333334},{"$f":"MIN(BV127*$H$131*BV5,BU133)","v":28735.308333333334},{"$f":"MIN(BW127*$H$131*BW5,BV133)","v":28735.308333333334},{"$f":"MIN(BX127*$H$131*BX5,BW133)","v":28735.308333333334},{"$f":"MIN(BY127*$H$131*BY5,BX133)","v":28735.308333333334},{"$f":"MIN(BZ127*$H$131*BZ5,BY133)","v":28735.308333333334},{"$f":"MIN(CA127*$H$131*CA5,BZ133)","v":28735.308333333334},{"$f":"MIN(CB127*$H$131*CB5,CA133)","v":28735.308333333334},{"$f":"MIN(CC127*$H$131*CC5,CB133)","v":28735.308333333334},{"$f":"MIN(CD127*$H$131*CD5,CC133)","v":28735.308333333334},{"$f":"MIN(CE127*$H$131*CE5,CD133)","v":28735.308333333334},{"$f":"MIN(CF127*$H$131*CF5,CE133)","v":28735.308333333334},{"$f":"MIN(CG127*$H$131*CG5,CF133)","v":28735.308333333334},{"$f":"MIN(CH127*$H$131*CH5,CG133)","v":28735.308333333334},{"$f":"MIN(CI127*$H$131*CI5,CH133)","v":28735.308333333334},{"$f":"MIN(CJ127*$H$131*CJ5,CI133)","v":28735.308333333334},{"$f":"MIN(CK127*$H$131*CK5,CJ133)","v":28735.308333333334},{"$f":"MIN(CL127*$H$131*CL5,CK133)","v":28735.308333333334},{"$f":"MIN(CM127*$H$131*CM5,CL133)","v":28735.308333333334},{"$f":"MIN(CN127*$H$131*CN5,CM133)","v":28735.308333333334},{"$f":"MIN(CO127*$H$131*CO5,CN133)","v":28735.308333333334},{"$f":"MIN(CP127*$H$131*CP5,CO133)","v":28735.308333332883},{"$f":"MIN(CQ127*$H$131*CQ5,CP133)","v":0},{"$f":"MIN(CR127*$H$131*CR5,CQ133)","v":0},{"$f":"MIN(CS127*$H$131*CS5,CR133)","v":0},{"$f":"MIN(CT127*$H$131*CT5,CS133)","v":0},{"$f":"MIN(CU127*$H$131*CU5,CT133)","v":0},{"$f":"MIN(CV127*$H$131*CV5,CU133)","v":0},{"$f":"MIN(CW127*$H$131*CW5,CV133)","v":0},{"$f":"MIN(CX127*$H$131*CX5,CW133)","v":0},{"$f":"MIN(CY127*$H$131*CY5,CX133)","v":0},{"$f":"MIN(CZ127*$H$131*CZ5,CY133)","v":0},{"$f":"MIN(DA127*$H$131*DA5,CZ133)","v":0},{"$f":"MIN(DB127*$H$131*DB5,DA133)","v":0},{"$f":"MIN(DC127*$H$131*DC5,DB133)","v":0},{"$f":"MIN(DD127*$H$131*DD5,DC133)","v":0},{"$f":"MIN(DE127*$H$131*DE5,DD133)","v":0},{"$f":"MIN(DF127*$H$131*DF5,DE133)","v":0},{"$f":"MIN(DG127*$H$131*DG5,DF133)","v":0},{"$f":"MIN(DH127*$H$131*DH5,DG133)","v":0},{"$f":"MIN(DI127*$H$131*DI5,DH133)","v":0},{"$f":"MIN(DJ127*$H$131*DJ5,DI133)","v":0},{"$f":"MIN(DK127*$H$131*DK5,DJ133)","v":0},{"$f":"MIN(DL127*$H$131*DL5,DK133)","v":0},{"$f":"MIN(DM127*$H$131*DM5,DL133)","v":0},{"$f":"MIN(DN127*$H$131*DN5,DM133)","v":0},{"$f":"MIN(DO127*$H$131*DO5,DN133)","v":0},{"$f":"MIN(DP127*$H$131*DP5,DO133)","v":0},{"$f":"MIN(DQ127*$H$131*DQ5,DP133)","v":0},{"$f":"MIN(DR127*$H$131*DR5,DQ133)","v":0},{"$f":"MIN(DS127*$H$131*DS5,DR133)","v":0},{"$f":"MIN(DT127*$H$131*DT5,DS133)","v":0},{"$f":"MIN(DU127*$H$131*DU5,DT133)","v":0},{"$f":"MIN(DV127*$H$131*DV5,DU133)","v":0},{"$f":"MIN(DW127*$H$131*DW5,DV133)","v":0},{"$f":"MIN(DX127*$H$131*DX5,DW133)","v":0},{"$f":"MIN(DY127*$H$131*DY5,DX133)","v":0},{"$f":"MIN(DZ127*$H$131*DZ5,DY133)","v":0},{"$f":"MIN(EA127*$H$131*EA5,DZ133)","v":0},{"$f":"MIN(EB127*$H$131*EB5,EA133)","v":0},{"$f":"MIN(EC127*$H$131*EC5,EB133)","v":0},{"$f":"MIN(ED127*$H$131*ED5,EC133)","v":0},{"$f":"MIN(EE127*$H$131*EE5,ED133)","v":0},{"$f":"MIN(EF127*$H$131*EF5,EE133)","v":0},{"$f":"MIN(EG127*$H$131*EG5,EF133)","v":0},{"$f":"MIN(EH127*$H$131*EH5,EG133)","v":0},{"$f":"MIN(EI127*$H$131*EI5,EH133)","v":0},{"$f":"MIN(EJ127*$H$131*EJ5,EI133)","v":0},{"$f":"MIN(EK127*$H$131*EK5,EJ133)","v":0},{"$f":"MIN(EL127*$H$131*EL5,EK133)","v":0},{"$f":"MIN(EM127*$H$131*EM5,EL133)","v":0},{"$f":"MIN(EN127*$H$131*EN5,EM133)","v":0},{"$f":"MIN(EO127*$H$131*EO5,EN133)","v":0},{"$f":"MIN(EP127*$H$131*EP5,EO133)","v":0},{"$f":"MIN(EQ127*$H$131*EQ5,EP133)","v":0},{"$f":"MIN(ER127*$H$131*ER5,EQ133)","v":0},{"$f":"MIN(ES127*$H$131*ES5,ER133)","v":0},{"$f":"MIN(ET127*$H$131*ET5,ES133)","v":0},{"$f":"MIN(EU127*$H$131*EU5,ET133)","v":0},{"$f":"MIN(EV127*$H$131*EV5,EU133)","v":0},{"$f":"MIN(EW127*$H$131*EW5,EV133)","v":0},{"$f":"MIN(EX127*$H$131*EX5,EW133)","v":0},{"$f":"MIN(EY127*$H$131*EY5,EX133)","v":0},{"$f":"MIN(EZ127*$H$131*EZ5,EY133)","v":0},{"$f":"MIN(FA127*$H$131*FA5,EZ133)","v":0},{"$f":"MIN(FB127*$H$131*FB5,FA133)","v":0},{"$f":"MIN(FC127*$H$131*FC5,FB133)","v":0},{"$f":"MIN(FD127*$H$131*FD5,FC133)","v":0},{"$f":"MIN(FE127*$H$131*FE5,FD133)","v":0},{"$f":"MIN(FF127*$H$131*FF5,FE133)","v":0},{"$f":"MIN(FG127*$H$131*FG5,FF133)","v":0},{"$f":"MIN(FH127*$H$131*FH5,FG133)","v":0},{"$f":"MIN(FI127*$H$131*FI5,FH133)","v":0},{"$f":"MIN(FJ127*$H$131*FJ5,FI133)","v":0},{"$f":"MIN(FK127*$H$131*FK5,FJ133)","v":0},{"$f":"MIN(FL127*$H$131*FL5,FK133)","v":0},{"$f":"MIN(FM127*$H$131*FM5,FL133)","v":0},{"$f":"MIN(FN127*$H$131*FN5,FM133)","v":0},{"$f":"MIN(FO127*$H$131*FO5,FN133)","v":0},{"$f":"MIN(FP127*$H$131*FP5,FO133)","v":0},{"$f":"MIN(FQ127*$H$131*FQ5,FP133)","v":0},{"$f":"MIN(FR127*$H$131*FR5,FQ133)","v":0},{"$f":"MIN(FS127*$H$131*FS5,FR133)","v":0},{"$f":"MIN(FT127*$H$131*FT5,FS133)","v":0},{"$f":"MIN(FU127*$H$131*FU5,FT133)","v":0},{"$f":"MIN(FV127*$H$131*FV5,FU133)","v":0},{"$f":"MIN(FW127*$H$131*FW5,FV133)","v":0}]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,null,null,{"$f":"K132+L131","v":0},{"$f":"L132+M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28735.308333333334,57470.616666666669,86205.925000000003,114941.23333333334,143676.54166666669,172411.85000000003,201147.15833333338,229882.46666666673,258617.77500000008,287353.08333333343,316088.39166666678,344823.70000000013,373559.00833333348,402294.31666666683,431029.62500000017,459764.93333333352,488500.24166666687,517235.55000000022,545970.85833333351,574706.16666666686,603441.47500000021,632176.78333333356,{"$f":"BX132+BY131","v":660912.09166666691},689647.40000000026,718382.7083333336,747118.01666666695,775853.3250000003,804588.63333333365,833323.941666667,862059.25000000035,890794.5583333337,919529.86666666705,948265.1750000004,977000.48333333374,1005735.7916666671,1034471.1000000004,1063206.4083333337,1091941.716666667,1120677.0250000004,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,{"$f":"EJ132+EK131","v":1149412.3333333333},1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333,1149412.3333333333]
[null,null,"Net Plant Balance",null,null,null,null,null,null,null,null,{"$f":"L130-L132","v":0},{"$f":"M130-M132","v":0},0,0,9713.4444444444453,19740.333333333336,30080.666666666668,40734.444444444453,51701.666666666672,62982.333333333336,74576.444444444453,86484.000000000015,98705.000000000015,111239.44444444445,124087.33333333334,140637.33333333334,158514.41666666669,177718.58333333334,198249.83333333334,220108.16666666669,243293.58333333334,267806.08333333331,293645.66666666663,320812.33333333331,349306.08333333331,379126.91666666663,410274.83333333331,442749.83333333331,477120.66666666663,513387.33333333331,551549.83333333326,591608.16666666663,633562.33333333326,677412.33333333326,723158.16666666663,770799.83333333326,820337.33333333326,871770.66666666663,925099.83333333326,980324.83333333326,1036118.5833333333,1092481.0833333333,1149412.3333333333,1120677.0249999999,1091941.7166666666,1063206.4083333332,1034471.0999999999,1005735.7916666665,977000.48333333316,948265.17499999981,919529.86666666646,890794.55833333312,862059.24999999977,833323.94166666642,804588.63333333307,775853.32499999972,747118.01666666637,718382.70833333302,689647.39999999967,660912.09166666633,632176.78333333298,603441.47499999974,574706.1666666664,545970.85833333305,517235.5499999997,{"$f":"BY130-BY132","v":488500.24166666635},459764.933333333,431029.62499999965,402294.3166666663,373559.00833333295,344823.6999999996,316088.39166666626,287353.08333333291,258617.77499999956,229882.46666666621,201147.15833333286,172411.84999999951,143676.54166666616,114941.23333333281,86205.924999999581,57470.616666666232,28735.308333332883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK130-EK132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Profit and Loss"]
[null,null,"Tax Rate",null,null,null,null,{"$f":"Assumptions!G47","v":0.2},null,null,null,{"$f":"$H$137","v":0.2},{"$f":"$H$137","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$H$137","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$H$137","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"L44","v":0},{"$f":"M44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066240.9144885933,1068896.578678393,1071558.857276056,1074227.7667559509,1166645.2672696025,1169551.0065039415,1172463.9830028848,1175675.0435202648,1269579.1212036987,1273056.1537171807,1276542.708878679,1280038.8127681403,1375226.2409324348,1378992.6122229316,1382769.2985817972,1386556.3282592036,1390353.7295826913,1394161.5309573833,1397979.7608661964,1401808.447870054,1405647.6206081002,1409497.3077979141,{"$f":"BY44","v":1413357.5382357242},1418628.0741971293,1423918.2644558859,1429228.1823046173,1434557.9013092599,1439907.4953100863,1445277.0384227242,1450666.6050391863,1456076.2698288988,1461506.1077397375,1466956.1939990651,1472426.6041147739,1477917.4138763321,1483428.6993558332,1488960.5369090508,1494513.0031764957,1500086.1750844771,1506791.4703467118,1513526.7378767407,1520292.1116488036,1527087.7262359972,1533913.7168129522,1540770.2191585214,1547657.3696584813,1554575.3053082447,1561524.1637155849,1568504.0831033746,1575515.202312334,1582557.6608037928,1589631.5986624649,1596737.1565992348,1603874.4759539557,1611043.6986982608,1618244.9674383895,1625478.4254180214,1632744.2165211267,1640042.4852748297,1647373.3768522802,1654737.0370755452,1662133.6124185068,1669563.2500097763,1677026.0976356212,1684522.3037429047,1692052.0174420397,1699615.3885099518,1707212.5673930617,1714843.7052102769,1722508.9537559957,1730208.4655031306,1737942.393606137,1745710.8919040619,1753514.1149236038,1761352.2178821869,1769225.3566910471,1777133.6879583346,1785077.3689922283,1793056.557804066,1801071.4131114858,1809122.0943415842,1817208.7616340886,1825331.5758445389,1833490.698547492,1841686.2920397327,1849918.5193435019,{"$f":"EK44","v":1858187.5442097404},1866493.5311213466,1874836.6452964474,1883217.0526916843,1891634.9200055155,1900090.4146815308,1908583.7049117833,1917114.9596401346,1925684.3485656143,1934292.042145798,1942938.2116001947,1951623.0289136567,1960346.666839795,1969109.2989044224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Cost",null,null,null,null,null,null,null,null,{"$f":"L60","v":0},{"$f":"M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,898865.15694903838,901103.94180181529,903348.30274971423,905598.25368100009,907853.80851852871,910114.98121983337,912381.78577721154,914880.5517705027,917386.16120541713,919898.63282428368,922417.98542076047,924944.23783997796,927477.40897867642,930017.51778535033,932564.58326038881,935118.62445621751,937679.66047744162,940247.71048098896,942822.79367625283,945404.92932523554,947994.13674269314,950590.43529627961,{"$f":"BY60","v":953193.84440669138},956748.3890277266,960316.18886178813,963897.29333874444,967491.75207279169,971099.6148631426,974720.93169471482,978355.75273882551,982004.1283538834,985666.10908608953,989341.7456701356,993031.08902990771,996734.19027919159,1000451.1007223807,1004181.8718551875,1007926.5553653563,1011685.2031333792,1016706.127570153,1021751.970511341,1026822.8556257749,1031918.9071960475,1037040.2501215565,1042187.009921568,1047359.3127382908,1052557.2853399687,1057781.0551239881,1063030.7501199995,1068306.4989930568,1073608.4310467686,1078936.6762264683,1084291.3651224,1089672.6289729183,1095080.5996677042,1101054.4818743097,1107060.9527950513,1113100.1902078381,1119172.3728603933,1125277.6804755442,1131416.2937565423,1137588.3943924103,1143794.1650633218,1150033.7894460061,1156307.4522191859,1162615.3390690433,1168957.6366947144,1175334.532813818,1181746.2161680076,1188192.8765285618,1194674.7047019978,1201191.8925357214,1207744.6329237036,1214333.1198121898,1220957.5482054416,1227618.1141715073,1234315.0148480248,1241048.4484480578,1247818.6142659611,1254625.71268328,1261469.9451746806,1268351.5143139148,1275270.6237798119,1282227.4783623118,1289222.2839685234,1296255.2476288204,{"$f":"EK60","v":1303326.5775029673},1310436.4828862823,1317585.1742158304,1324772.8630766538,1331999.762208032,1339266.0855097799,1346572.0480485787,1353917.8660643399,1361303.7569766084,1368729.9393909946,1376196.6331056468,1383704.0591177552,1391252.4396300935,1398841.9980575964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"L139-L140","v":0},{"$f":"M139-M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167375.75753955496,167792.63687657774,168210.55452634173,168629.51307495078,258791.45875107381,259436.02528410812,260082.19722567324,260794.49174976209,352192.95999828156,353157.52089289704,354124.7234579185,355094.57492816239,447748.83195375837,448975.09443758125,450204.71532140835,451437.70380298607,452674.06910524971,453913.82047639438,455156.96718994353,456403.51854481851,457653.48386540706,458906.87250163453,{"$f":"BY139-BY140","v":460163.69382903283},461879.68516940274,463602.07559409773,465330.88896587281,467066.14923646825,468807.88044694369,470556.10672800941,472310.8523003608,474072.14147501544,475839.99865364796,477614.44832892949,479395.5150848662,481183.22359714052,482977.59863345255,484778.66505386331,486586.4478111394,488400.97195109783,490085.34277655883,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,519644.0263132886,520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,{"$f":"EK139-EK140","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Base Depreciation",null,null,null,null,null,null,null,null,{"$f":"L73","v":0},{"$f":"M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,297749.99999999994,{"$f":"BY73","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,{"$f":"EK73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation in Capitalised Interest",null,null,null,null,null,null,null,null,{"$f":"L131","v":0},{"$f":"M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,{"$f":"BY131","v":28735.308333333334},28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333333334,28735.308333332883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"L141-L142-L143","v":0},{"$f":"M141-M142-M143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-159109.55079377833,-158692.67145675555,-158274.75380699156,-157855.79525838251,-67693.84958225947,-67049.283049225152,-66403.111107660035,-65690.816583571184,25707.65166494828,26672.212559563763,27639.415124585226,28609.266594829111,121263.5236204251,122489.78610424798,123719.40698807508,124952.39546965279,126188.76077191644,127428.5121430611,128671.65885661026,129918.21021148523,131168.17553207377,132421.56416830124,{"$f":"BY141-BY142-BY143","v":133678.38549569953},135394.37683606945,137116.76726076443,138845.58063253952,140580.84090313496,142322.5721136104,144070.79839467612,145825.54396702751,147586.83314168215,149354.69032031466,151129.1399955962,152910.20675153291,154697.91526380723,156492.29030011926,158293.35672053002,160101.13947780611,161915.66361776454,163600.034443226,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,519644.0263132886,520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,{"$f":"EK141-EK142-EK143","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Land Loan",null,null,null,null,null,null,null,null,{"$f":"L108","v":0},{"$f":"M108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18000,17550,17100,16650,16200,15750,15300,17325,16800,16275.000000000002,15750.000000000002,15225.000000000002,14700.000000000002,14175.000000000002,13650.000000000002,13125.000000000002,12600.000000000002,12075.000000000002,11550.000000000002,11025.000000000002,10500.000000000002,9975.0000000000018,{"$f":"BY108","v":9450},10200,9600,9000,8400,7800,7200,6600,6000,5400,4800,4200,3600,3000,2400,1800,1200,675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Construction Loan",null,null,null,null,null,null,null,null,{"$f":"L122","v":0},{"$f":"M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63699.999999999993,63247.744285347835,62789.024808942479,62323.804810618887,61852.04733741533,60933.979718780072,60006.050192801631,67506.517222436829,66484.045133417138,64941.075778507227,63381.124254199975,61804.080666992486,60209.834467463268,58084.856649873349,55938.171886595519,53769.639811693894,51579.119221675996,49366.468070661314,47131.543465522547,44874.201660999126,42594.298054783074,40291.687182576912,{"$f":"BY122","v":37966.222713123527},40069.977123608733,37435.121602295229,34769.035431521872,32071.481393630464,29342.220625595586,26581.012608096094,23787.615154515643,20961.784399871816,18103.274789673414,15211.839068705374,12287.228269740963,9329.1917021806748,6337.4769406174273,3311.8298133275662,251.99439068719147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",null,null,null,null,null,null,null,{"$f":"L144-L145-L146","v":0},{"$f":"M144-M145-M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-240809.55079377833,-239490.41574210339,-238163.77861593405,-236829.6000690014,-145745.89691967479,-143733.26276800522,-141709.16130046168,-150522.33380600801,-57576.393468468857,-54543.863218943465,-51491.709129614748,-48419.814072163375,46353.68915296183,50229.929454374629,54131.235101479557,58057.7556579589,62009.641550240442,65987.044072399789,69990.115391087718,74019.008550486105,78073.877477290691,82154.876985724317,{"$f":"BY144-BY145-BY146","v":86262.162782576008},85124.399712460727,90081.645658469206,95076.545201017652,100109.35950950449,105180.35148801481,110289.78578658003,115437.92881251186,120625.04874181033,125851.41553064124,131117.30092689084,136422.97848179194,141768.72356162654,147154.81335950183,152581.52690720247,158049.14508711893,160715.66361776454,162925.034443226,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,519644.0263132886,520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,{"$f":"EK144-EK145-EK146","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,null,null,null,null,null,{"$f":"L147*L137","v":0},{"$f":"M147*M137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-48161.910158755665,-47898.083148420679,-47632.755723186812,-47365.920013800285,-29149.179383934959,-28746.652553601045,-28341.832260092338,-30104.466761201606,-11515.278693693772,-10908.772643788694,-10298.341825922951,-9683.9628144326762,9270.7378305923667,10045.985890874927,10826.247020295912,11611.551131591781,12401.92831004809,13197.408814479959,13998.023078217544,14803.801710097221,15614.77549545814,16430.975397144863,{"$f":"BY147*BY137","v":17252.432556515203},17024.879942492145,18016.329131693841,19015.30904020353,20021.8719019009,21036.070297602964,22057.957157316006,23087.585762502375,24125.009748362067,25170.283106128249,26223.460185378168,27284.595696358389,28353.744712325308,29430.962671900368,30516.305381440496,31609.829017423788,32143.13272355291,32585.006888645203,98354.95347307995,98693.851204605729,99033.763807989948,99374.693338279147,99716.641847390682,100059.61138403811,100403.60399365518,100748.62171831937,101094.66659667502,101441.74066385544,101789.84595140484,102138.98448719933,102489.15829536697,102840.36939620749,103192.61980611132,103438.09711281597,103683.49452459403,103928.80526265773,104174.02248288729,104419.13927534722,104664.14866380059,104909.0436052193,105153.81698929091,105398.46163792303,105642.97030474377,105887.33567459928,106131.55036304747,106375.60691584875,106619.49780845386,106863.21544548679,107106.75216022656,107350.10021408313,107593.25179607165,107836.1990222828,108078.93393534906,108321.44850390796,108563.73462206195,108805.78410883411,109047.58870762098,109289.14008564116,109530.42983338074,109771.44946403475,110012.19041294541,110252.64403703605,110492.80161424186,110732.65434293631,{"$f":"EK147*EK137","v":110972.19334135461},111211.40964701289,111450.29421612341,111688.83792300611,111927.03155949671,112164.86583435019,112402.33137264094,112639.41871515894,112876.11831780119,113112.42055096068,113348.31569890957,113583.79395918032,113818.8454419403,114053.46016936522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"L147-L148","v":0},{"$f":"M147-M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192647.64063502266,-191592.33259368272,-190531.02289274725,-189463.68005520111,-116596.71753573984,-114986.61021440418,-113367.32904036934,-120417.86704480641,-46061.114774775087,-43635.090575154769,-41193.367303691797,-38735.851257730697,37082.951322369467,40183.943563499706,43304.988081183648,46446.204526367117,49607.713240192352,52789.635257919828,55992.092312870176,59215.206840388884,62459.101981832551,65723.901588579451,{"$f":"BY147-BY148","v":69009.730226060812},68099.519769968581,72065.316526775365,76061.236160814122,80087.487607603587,84144.281190411857,88231.828629264026,92350.343050009484,96500.038993448266,100681.13242451299,104893.84074151267,109138.38278543355,113414.97884930123,117723.85068760146,122065.22152576197,126439.31606969514,128572.53089421164,130340.0275545808,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK147-EK148","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,456213.84067746083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow"]
[null,null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"L141","v":0},{"$f":"M141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167375.75753955496,167792.63687657774,168210.55452634173,168629.51307495078,258791.45875107381,259436.02528410812,260082.19722567324,260794.49174976209,352192.95999828156,353157.52089289704,354124.7234579185,355094.57492816239,447748.83195375837,448975.09443758125,450204.71532140835,451437.70380298607,452674.06910524971,453913.82047639438,455156.96718994353,456403.51854481851,457653.48386540706,458906.87250163453,{"$f":"BY141","v":460163.69382903283},461879.68516940274,463602.07559409773,465330.88896587281,467066.14923646825,468807.88044694369,470556.10672800941,472310.8523003608,474072.14147501544,475839.99865364796,477614.44832892949,479395.5150848662,481183.22359714052,482977.59863345255,484778.66505386331,486586.4478111394,488400.97195109783,490085.34277655883,491774.76736539975,493469.25602302863,495168.81903994968,496873.46669139573,498583.20923695341,500298.05692019057,502018.01996827591,503743.10859159683,505473.33298337506,507208.70331927715,508949.22975702421,510694.92243599659,512445.7914768348,514201.84698103741,515963.09903055662,517190.48556407983,518417.47262297012,519644.0263132886,520870.11241443641,522095.69637673604,523320.74331900291,524545.21802609647,525769.0849464545,526992.30818961514,528214.8515237188,529436.67837299639,530657.75181523734,531878.03457924374,533097.4890422693,534316.07722743391,535533.76080113277,536750.5010704156,537966.25898035825,539180.995111414,540394.66967674531,541607.24251953978,542818.67311030976,544028.92054417054,545237.94353810488,546445.70042820578,547652.14916690369,548857.24732017377,550060.95206472697,551263.22018518019,552464.0080712093,553663.27171468153,{"$f":"EK141","v":554860.96670677303},556057.04823506437,557251.47108061705,558444.18961503054,559635.15779748349,560824.32917175093,562011.65686320467,563197.09357579472,564380.5915890059,565562.10275480337,566741.57849454787,567918.96979590156,569094.22720970144,570267.30084682605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,null,null,null,null,null,{"$f":"L148","v":0},{"$f":"M148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-48161.910158755665,-47898.083148420679,-47632.755723186812,-47365.920013800285,-29149.179383934959,-28746.652553601045,-28341.832260092338,-30104.466761201606,-11515.278693693772,-10908.772643788694,-10298.341825922951,-9683.9628144326762,9270.7378305923667,10045.985890874927,10826.247020295912,11611.551131591781,12401.92831004809,13197.408814479959,13998.023078217544,14803.801710097221,15614.77549545814,16430.975397144863,{"$f":"BY148","v":17252.432556515203},17024.879942492145,18016.329131693841,19015.30904020353,20021.8719019009,21036.070297602964,22057.957157316006,23087.585762502375,24125.009748362067,25170.283106128249,26223.460185378168,27284.595696358389,28353.744712325308,29430.962671900368,30516.305381440496,31609.829017423788,32143.13272355291,32585.006888645203,98354.95347307995,98693.851204605729,99033.763807989948,99374.693338279147,99716.641847390682,100059.61138403811,100403.60399365518,100748.62171831937,101094.66659667502,101441.74066385544,101789.84595140484,102138.98448719933,102489.15829536697,102840.36939620749,103192.61980611132,103438.09711281597,103683.49452459403,103928.80526265773,104174.02248288729,104419.13927534722,104664.14866380059,104909.0436052193,105153.81698929091,105398.46163792303,105642.97030474377,105887.33567459928,106131.55036304747,106375.60691584875,106619.49780845386,106863.21544548679,107106.75216022656,107350.10021408313,107593.25179607165,107836.1990222828,108078.93393534906,108321.44850390796,108563.73462206195,108805.78410883411,109047.58870762098,109289.14008564116,109530.42983338074,109771.44946403475,110012.19041294541,110252.64403703605,110492.80161424186,110732.65434293631,{"$f":"EK148","v":110972.19334135461},111211.40964701289,111450.29421612341,111688.83792300611,111927.03155949671,112164.86583435019,112402.33137264094,112639.41871515894,112876.11831780119,113112.42055096068,113348.31569890957,113583.79395918032,113818.8454419403,114053.46016936522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Exit Proceeds",null,null,null,null,null,null,null,null,{"$f":"L64","v":0},{"$f":"M64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,28513365.042341303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operting Cash Flow",null,null,null,null,null,null,null,{"$f":"L152-L153+L154","v":0},{"$f":"M152-M153+M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215537.66769831063,215690.72002499842,215843.31024952856,215995.43308875107,287940.63813500875,288182.6778377092,288424.02948576555,290898.95851096371,363708.2386919753,364066.29353668576,364423.06528384145,364778.53774259507,438478.094123166,438929.10854670632,439378.46830111241,439826.15267139429,440272.14079520165,440716.41166191443,441158.94411172601,441599.71683472127,442038.7083699489,442475.89710448968,{"$f":"BY152-BY153+BY154","v":442911.26127251761},444854.80522691063,445585.74646240391,446315.5799256693,447044.27733456733,447771.81014934072,448498.14957069338,449223.26653785841,449947.13172665337,450669.71554751974,451390.98814355134,452110.91938850784,452829.47888481524,453546.63596155221,454262.35967242281,454976.61879371561,456257.8392275449,457500.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK152-EK153+EK154","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Land Loan",null,null,null,null,null,null,null,null,{"$f":"L145","v":0},{"$f":"M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18000,17550,17100,16650,16200,15750,15300,17325,16800,16275.000000000002,15750.000000000002,15225.000000000002,14700.000000000002,14175.000000000002,13650.000000000002,13125.000000000002,12600.000000000002,12075.000000000002,11550.000000000002,11025.000000000002,10500.000000000002,9975.0000000000018,{"$f":"BY145","v":9450},10200,9600,9000,8400,7800,7200,6600,6000,5400,4800,4200,3600,3000,2400,1800,1200,675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest on Construction Loan",null,null,null,null,null,null,null,null,{"$f":"L146","v":0},{"$f":"M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63699.999999999993,63247.744285347835,62789.024808942479,62323.804810618887,61852.04733741533,60933.979718780072,60006.050192801631,67506.517222436829,66484.045133417138,64941.075778507227,63381.124254199975,61804.080666992486,60209.834467463268,58084.856649873349,55938.171886595519,53769.639811693894,51579.119221675996,49366.468070661314,47131.543465522547,44874.201660999126,42594.298054783074,40291.687182576912,{"$f":"BY146","v":37966.222713123527},40069.977123608733,37435.121602295229,34769.035431521872,32071.481393630464,29342.220625595586,26581.012608096094,23787.615154515643,20961.784399871816,18103.274789673414,15211.839068705374,12287.228269740963,9329.1917021806748,6337.4769406174273,3311.8298133275662,251.99439068719147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Interest",null,null,null,null,null,null,null,{"$f":"L155-L156-L157","v":0},{"$f":"M155-M156-M157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133837.66769831063,134892.97573965057,135954.28544058607,137021.62827813218,209888.59079759341,211498.69811892911,213117.97929296392,206067.44128852687,280424.19355855818,282850.21775817854,285291.94102964149,287749.45707560261,363568.25965570274,366669.25189683295,369790.29641451687,372931.51285970036,376093.02157352562,379274.94359125313,382477.40064620349,385700.51517372217,388944.41031516582,392209.20992191276,{"$f":"BY155-BY156-BY157","v":395495.03855939407},394584.82810330187,398550.62486010871,402546.54449414741,406572.79594093689,410629.58952374512,414717.13696259726,418835.65138334275,422985.34732678154,427166.44075784634,431379.14907484595,435623.6911187669,439900.28718263458,444209.15902093478,448550.52985909523,452924.6244030284,455057.8392275449,456825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK155-EK156-EK157","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Scheduled Repayment on Land Above",null,null,null,null,null,null,null,null,{"$f":"L101","v":0},{"$f":"M101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,{"$f":"BY101","v":60000},60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Land Loan Repayment",null,null,null,null,null,null,null,{"$f":"L158-L159","v":0},{"$f":"M158-M159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73837.66769831063,74892.975739650574,75954.285440586071,77021.628278132179,149888.59079759341,151498.69811892911,153117.97929296392,146067.44128852687,220424.19355855818,222850.21775817854,225291.94102964149,227749.45707560261,303568.25965570274,306669.25189683295,309790.29641451687,312931.51285970036,316093.02157352562,319274.94359125313,322477.40064620349,325700.51517372217,328944.41031516582,332209.20992191276,{"$f":"BY158-BY159","v":335495.03855939407},334584.82810330187,338550.62486010871,342546.54449414741,346572.79594093689,350629.58952374512,354717.13696259726,358835.65138334275,362985.34732678154,367166.44075784634,371379.14907484595,375623.6911187669,379900.28718263458,384209.15902093478,388550.52985909523,392924.6244030284,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK158-EK159","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Land Loan balance at Exit",null,null,null,null,null,null,null,null,{"$f":"MAX(MIN(L99-L159,L160),0)*L6","v":0},{"$f":"MAX(MIN(M99-M159,M160),0)*M6","v":0},{"$f":"MAX(MIN(N99-N159,N160),0)*N6","v":0},{"$f":"MAX(MIN(O99-O159,O160),0)*O6","v":0},{"$f":"MAX(MIN(P99-P159,P160),0)*P6","v":0},{"$f":"MAX(MIN(Q99-Q159,Q160),0)*Q6","v":0},{"$f":"MAX(MIN(R99-R159,R160),0)*R6","v":0},{"$f":"MAX(MIN(S99-S159,S160),0)*S6","v":0},{"$f":"MAX(MIN(T99-T159,T160),0)*T6","v":0},{"$f":"MAX(MIN(U99-U159,U160),0)*U6","v":0},{"$f":"MAX(MIN(V99-V159,V160),0)*V6","v":0},{"$f":"MAX(MIN(W99-W159,W160),0)*W6","v":0},{"$f":"MAX(MIN(X99-X159,X160),0)*X6","v":0},{"$f":"MAX(MIN(Y99-Y159,Y160),0)*Y6","v":0},{"$f":"MAX(MIN(Z99-Z159,Z160),0)*Z6","v":0},{"$f":"MAX(MIN(AA99-AA159,AA160),0)*AA6","v":0},{"$f":"MAX(MIN(AB99-AB159,AB160),0)*AB6","v":0},{"$f":"MAX(MIN(AC99-AC159,AC160),0)*AC6","v":0},{"$f":"MAX(MIN(AD99-AD159,AD160),0)*AD6","v":0},{"$f":"MAX(MIN(AE99-AE159,AE160),0)*AE6","v":0},{"$f":"MAX(MIN(AF99-AF159,AF160),0)*AF6","v":0},{"$f":"MAX(MIN(AG99-AG159,AG160),0)*AG6","v":0},{"$f":"MAX(MIN(AH99-AH159,AH160),0)*AH6","v":0},{"$f":"MAX(MIN(AI99-AI159,AI160),0)*AI6","v":0},{"$f":"MAX(MIN(AJ99-AJ159,AJ160),0)*AJ6","v":0},{"$f":"MAX(MIN(AK99-AK159,AK160),0)*AK6","v":0},{"$f":"MAX(MIN(AL99-AL159,AL160),0)*AL6","v":0},{"$f":"MAX(MIN(AM99-AM159,AM160),0)*AM6","v":0},{"$f":"MAX(MIN(AN99-AN159,AN160),0)*AN6","v":0},{"$f":"MAX(MIN(AO99-AO159,AO160),0)*AO6","v":0},{"$f":"MAX(MIN(AP99-AP159,AP160),0)*AP6","v":0},{"$f":"MAX(MIN(AQ99-AQ159,AQ160),0)*AQ6","v":0},{"$f":"MAX(MIN(AR99-AR159,AR160),0)*AR6","v":0},{"$f":"MAX(MIN(AS99-AS159,AS160),0)*AS6","v":0},{"$f":"MAX(MIN(AT99-AT159,AT160),0)*AT6","v":0},{"$f":"MAX(MIN(AU99-AU159,AU160),0)*AU6","v":0},{"$f":"MAX(MIN(AV99-AV159,AV160),0)*AV6","v":0},{"$f":"MAX(MIN(AW99-AW159,AW160),0)*AW6","v":0},{"$f":"MAX(MIN(AX99-AX159,AX160),0)*AX6","v":0},{"$f":"MAX(MIN(AY99-AY159,AY160),0)*AY6","v":0},{"$f":"MAX(MIN(AZ99-AZ159,AZ160),0)*AZ6","v":0},{"$f":"MAX(MIN(BA99-BA159,BA160),0)*BA6","v":0},{"$f":"MAX(MIN(BB99-BB159,BB160),0)*BB6","v":0},{"$f":"MAX(MIN(BC99-BC159,BC160),0)*BC6","v":0},{"$f":"MAX(MIN(BD99-BD159,BD160),0)*BD6","v":0},{"$f":"MAX(MIN(BE99-BE159,BE160),0)*BE6","v":0},{"$f":"MAX(MIN(BF99-BF159,BF160),0)*BF6","v":0},{"$f":"MAX(MIN(BG99-BG159,BG160),0)*BG6","v":0},{"$f":"MAX(MIN(BH99-BH159,BH160),0)*BH6","v":0},{"$f":"MAX(MIN(BI99-BI159,BI160),0)*BI6","v":0},{"$f":"MAX(MIN(BJ99-BJ159,BJ160),0)*BJ6","v":0},{"$f":"MAX(MIN(BK99-BK159,BK160),0)*BK6","v":0},{"$f":"MAX(MIN(BL99-BL159,BL160),0)*BL6","v":0},{"$f":"MAX(MIN(BM99-BM159,BM160),0)*BM6","v":0},{"$f":"MAX(MIN(BN99-BN159,BN160),0)*BN6","v":0},{"$f":"MAX(MIN(BO99-BO159,BO160),0)*BO6","v":0},{"$f":"MAX(MIN(BP99-BP159,BP160),0)*BP6","v":0},{"$f":"MAX(MIN(BQ99-BQ159,BQ160),0)*BQ6","v":0},{"$f":"MAX(MIN(BR99-BR159,BR160),0)*BR6","v":0},{"$f":"MAX(MIN(BS99-BS159,BS160),0)*BS6","v":0},{"$f":"MAX(MIN(BT99-BT159,BT160),0)*BT6","v":0},{"$f":"MAX(MIN(BU99-BU159,BU160),0)*BU6","v":0},{"$f":"MAX(MIN(BV99-BV159,BV160),0)*BV6","v":0},{"$f":"MAX(MIN(BW99-BW159,BW160),0)*BW6","v":0},{"$f":"MAX(MIN(BX99-BX159,BX160),0)*BX6","v":0},{"$f":"MAX(MIN(BY99-BY159,BY160),0)*BY6","v":0},{"$f":"MAX(MIN(BZ99-BZ159,BZ160),0)*BZ6","v":0},{"$f":"MAX(MIN(CA99-CA159,CA160),0)*CA6","v":0},{"$f":"MAX(MIN(CB99-CB159,CB160),0)*CB6","v":0},{"$f":"MAX(MIN(CC99-CC159,CC160),0)*CC6","v":0},{"$f":"MAX(MIN(CD99-CD159,CD160),0)*CD6","v":0},{"$f":"MAX(MIN(CE99-CE159,CE160),0)*CE6","v":0},{"$f":"MAX(MIN(CF99-CF159,CF160),0)*CF6","v":0},{"$f":"MAX(MIN(CG99-CG159,CG160),0)*CG6","v":0},{"$f":"MAX(MIN(CH99-CH159,CH160),0)*CH6","v":0},{"$f":"MAX(MIN(CI99-CI159,CI160),0)*CI6","v":0},{"$f":"MAX(MIN(CJ99-CJ159,CJ160),0)*CJ6","v":0},{"$f":"MAX(MIN(CK99-CK159,CK160),0)*CK6","v":0},{"$f":"MAX(MIN(CL99-CL159,CL160),0)*CL6","v":0},{"$f":"MAX(MIN(CM99-CM159,CM160),0)*CM6","v":0},{"$f":"MAX(MIN(CN99-CN159,CN160),0)*CN6","v":0},{"$f":"MAX(MIN(CO99-CO159,CO160),0)*CO6","v":0},{"$f":"MAX(MIN(CP99-CP159,CP160),0)*CP6","v":0},{"$f":"MAX(MIN(CQ99-CQ159,CQ160),0)*CQ6","v":0},{"$f":"MAX(MIN(CR99-CR159,CR160),0)*CR6","v":0},{"$f":"MAX(MIN(CS99-CS159,CS160),0)*CS6","v":0},{"$f":"MAX(MIN(CT99-CT159,CT160),0)*CT6","v":0},{"$f":"MAX(MIN(CU99-CU159,CU160),0)*CU6","v":0},{"$f":"MAX(MIN(CV99-CV159,CV160),0)*CV6","v":0},{"$f":"MAX(MIN(CW99-CW159,CW160),0)*CW6","v":0},{"$f":"MAX(MIN(CX99-CX159,CX160),0)*CX6","v":0},{"$f":"MAX(MIN(CY99-CY159,CY160),0)*CY6","v":0},{"$f":"MAX(MIN(CZ99-CZ159,CZ160),0)*CZ6","v":0},{"$f":"MAX(MIN(DA99-DA159,DA160),0)*DA6","v":0},{"$f":"MAX(MIN(DB99-DB159,DB160),0)*DB6","v":0},{"$f":"MAX(MIN(DC99-DC159,DC160),0)*DC6","v":0},{"$f":"MAX(MIN(DD99-DD159,DD160),0)*DD6","v":0},{"$f":"MAX(MIN(DE99-DE159,DE160),0)*DE6","v":0},{"$f":"MAX(MIN(DF99-DF159,DF160),0)*DF6","v":0},{"$f":"MAX(MIN(DG99-DG159,DG160),0)*DG6","v":0},{"$f":"MAX(MIN(DH99-DH159,DH160),0)*DH6","v":0},{"$f":"MAX(MIN(DI99-DI159,DI160),0)*DI6","v":0},{"$f":"MAX(MIN(DJ99-DJ159,DJ160),0)*DJ6","v":0},{"$f":"MAX(MIN(DK99-DK159,DK160),0)*DK6","v":0},{"$f":"MAX(MIN(DL99-DL159,DL160),0)*DL6","v":0},{"$f":"MAX(MIN(DM99-DM159,DM160),0)*DM6","v":0},{"$f":"MAX(MIN(DN99-DN159,DN160),0)*DN6","v":0},{"$f":"MAX(MIN(DO99-DO159,DO160),0)*DO6","v":0},{"$f":"MAX(MIN(DP99-DP159,DP160),0)*DP6","v":0},{"$f":"MAX(MIN(DQ99-DQ159,DQ160),0)*DQ6","v":0},{"$f":"MAX(MIN(DR99-DR159,DR160),0)*DR6","v":0},{"$f":"MAX(MIN(DS99-DS159,DS160),0)*DS6","v":0},{"$f":"MAX(MIN(DT99-DT159,DT160),0)*DT6","v":0},{"$f":"MAX(MIN(DU99-DU159,DU160),0)*DU6","v":0},{"$f":"MAX(MIN(DV99-DV159,DV160),0)*DV6","v":0},{"$f":"MAX(MIN(DW99-DW159,DW160),0)*DW6","v":0},{"$f":"MAX(MIN(DX99-DX159,DX160),0)*DX6","v":0},{"$f":"MAX(MIN(DY99-DY159,DY160),0)*DY6","v":0},{"$f":"MAX(MIN(DZ99-DZ159,DZ160),0)*DZ6","v":0},{"$f":"MAX(MIN(EA99-EA159,EA160),0)*EA6","v":0},{"$f":"MAX(MIN(EB99-EB159,EB160),0)*EB6","v":0},{"$f":"MAX(MIN(EC99-EC159,EC160),0)*EC6","v":0},{"$f":"MAX(MIN(ED99-ED159,ED160),0)*ED6","v":0},{"$f":"MAX(MIN(EE99-EE159,EE160),0)*EE6","v":0},{"$f":"MAX(MIN(EF99-EF159,EF160),0)*EF6","v":0},{"$f":"MAX(MIN(EG99-EG159,EG160),0)*EG6","v":0},{"$f":"MAX(MIN(EH99-EH159,EH160),0)*EH6","v":0},{"$f":"MAX(MIN(EI99-EI159,EI160),0)*EI6","v":0},{"$f":"MAX(MIN(EJ99-EJ159,EJ160),0)*EJ6","v":0},{"$f":"MAX(MIN(EK99-EK159,EK160),0)*EK6","v":0},{"$f":"MAX(MIN(EL99-EL159,EL160),0)*EL6","v":0},{"$f":"MAX(MIN(EM99-EM159,EM160),0)*EM6","v":0},{"$f":"MAX(MIN(EN99-EN159,EN160),0)*EN6","v":0},{"$f":"MAX(MIN(EO99-EO159,EO160),0)*EO6","v":0},{"$f":"MAX(MIN(EP99-EP159,EP160),0)*EP6","v":0},{"$f":"MAX(MIN(EQ99-EQ159,EQ160),0)*EQ6","v":0},{"$f":"MAX(MIN(ER99-ER159,ER160),0)*ER6","v":0},{"$f":"MAX(MIN(ES99-ES159,ES160),0)*ES6","v":0},{"$f":"MAX(MIN(ET99-ET159,ET160),0)*ET6","v":0},{"$f":"MAX(MIN(EU99-EU159,EU160),0)*EU6","v":0},{"$f":"MAX(MIN(EV99-EV159,EV160),0)*EV6","v":0},{"$f":"MAX(MIN(EW99-EW159,EW160),0)*EW6","v":0},{"$f":"MAX(MIN(EX99-EX159,EX160),0)*EX6","v":0},{"$f":"MAX(MIN(EY99-EY159,EY160),0)*EY6","v":0},{"$f":"MAX(MIN(EZ99-EZ159,EZ160),0)*EZ6","v":0},{"$f":"MAX(MIN(FA99-FA159,FA160),0)*FA6","v":0},{"$f":"MAX(MIN(FB99-FB159,FB160),0)*FB6","v":0},{"$f":"MAX(MIN(FC99-FC159,FC160),0)*FC6","v":0},{"$f":"MAX(MIN(FD99-FD159,FD160),0)*FD6","v":0},{"$f":"MAX(MIN(FE99-FE159,FE160),0)*FE6","v":0},{"$f":"MAX(MIN(FF99-FF159,FF160),0)*FF6","v":0},{"$f":"MAX(MIN(FG99-FG159,FG160),0)*FG6","v":0},{"$f":"MAX(MIN(FH99-FH159,FH160),0)*FH6","v":0},{"$f":"MAX(MIN(FI99-FI159,FI160),0)*FI6","v":0},{"$f":"MAX(MIN(FJ99-FJ159,FJ160),0)*FJ6","v":0},{"$f":"MAX(MIN(FK99-FK159,FK160),0)*FK6","v":0},{"$f":"MAX(MIN(FL99-FL159,FL160),0)*FL6","v":0},{"$f":"MAX(MIN(FM99-FM159,FM160),0)*FM6","v":0},{"$f":"MAX(MIN(FN99-FN159,FN160),0)*FN6","v":0},{"$f":"MAX(MIN(FO99-FO159,FO160),0)*FO6","v":0},{"$f":"MAX(MIN(FP99-FP159,FP160),0)*FP6","v":0},{"$f":"MAX(MIN(FQ99-FQ159,FQ160),0)*FQ6","v":0},{"$f":"MAX(MIN(FR99-FR159,FR160),0)*FR6","v":0},{"$f":"MAX(MIN(FS99-FS159,FS160),0)*FS6","v":0},{"$f":"MAX(MIN(FT99-FT159,FT160),0)*FT6","v":0},{"$f":"MAX(MIN(FU99-FU159,FU160),0)*FU6","v":0},{"$f":"MAX(MIN(FV99-FV159,FV160),0)*FV6","v":0},{"$f":"MAX(MIN(FW99-FW159,FW160),0)*FW6","v":0}]
[null,null,null,"Cash Flow After Land Loan Repayment at Exit",null,null,null,null,null,null,null,{"$f":"L160-L161","v":0},{"$f":"M160-M161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73837.66769831063,74892.975739650574,75954.285440586071,77021.628278132179,149888.59079759341,151498.69811892911,153117.97929296392,146067.44128852687,220424.19355855818,222850.21775817854,225291.94102964149,227749.45707560261,303568.25965570274,306669.25189683295,309790.29641451687,312931.51285970036,316093.02157352562,319274.94359125313,322477.40064620349,325700.51517372217,328944.41031516582,332209.20992191276,{"$f":"BY160-BY161","v":335495.03855939407},334584.82810330187,338550.62486010871,342546.54449414741,346572.79594093689,350629.58952374512,354717.13696259726,358835.65138334275,362985.34732678154,367166.44075784634,371379.14907484595,375623.6911187669,379900.28718263458,384209.15902093478,388550.52985909523,392924.6244030284,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK160-EK161","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Construction Loan",null,null,null,null,{"$f":"Assumptions!G57","v":0.7},null,null,null,{"$f":"MIN(L162*$H$163,L113)","v":0},{"$f":"MIN(M162*$H$163,M113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51686.367388817438,52425.083017755402,53167.999808410248,53915.139794692521,104922.01355831538,106049.08868325037,107182.58550507473,102247.2089019688,154296.93549099073,155995.15243072496,157704.35872074903,159424.61995292181,212497.78175899191,214668.47632778305,216853.20749016179,219052.05900179024,221265.11510146793,223492.46051387719,225734.18045234244,227990.36062160551,230261.08722061606,232546.44694533892,{"$f":"MIN(BY162*$H$163,BY113)","v":234846.52699157584},234209.3796723113,236985.43740207609,239782.58114590318,242600.9571586558,245440.71266662158,248301.99587381806,251184.9559683399,254089.74312874707,257016.50853049243,259965.40435239216,262936.5837831368,265930.20102784422,268946.41131465434,271985.37090136664,22399.50139441702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK162*$H$163,EK113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Repayment",null,null,null,null,null,null,null,{"$f":"L162-L163","v":0},{"$f":"M162-M163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22151.300309493192,22467.892721895172,22786.285632175823,23106.488483439658,44966.577239278035,45449.609435678736,45935.393787889188,43820.232386558069,66127.258067567454,66855.065327453573,67587.582308892452,68324.837122680794,91070.477896710829,92000.775569049903,92937.088924355077,93879.453857910121,94827.906472057686,95782.483077375946,96743.220193861052,97710.15455211667,98683.323094549763,99662.762976573838,{"$f":"BY162-BY163","v":100648.51156781823},100375.44843099057,101565.18745803263,102763.96334824423,103971.83878228109,105188.87685712354,106415.1410887792,107650.69541500285,108895.60419803447,110149.93222735391,111413.74472245379,112687.10733563011,113970.08615479036,115262.74770628044,116565.15895772859,370525.12300861138,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK162-EK163","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Construction Loan at Exit",null,null,null,null,null,null,null,null,{"$f":"MIN(L113-L115,L164)*L6","v":0},{"$f":"MIN(M113-M115,M164)*M6","v":0},{"$f":"MIN(N113-N115,N164)*N6","v":0},{"$f":"MIN(O113-O115,O164)*O6","v":0},{"$f":"MIN(P113-P115,P164)*P6","v":0},{"$f":"MIN(Q113-Q115,Q164)*Q6","v":0},{"$f":"MIN(R113-R115,R164)*R6","v":0},{"$f":"MIN(S113-S115,S164)*S6","v":0},{"$f":"MIN(T113-T115,T164)*T6","v":0},{"$f":"MIN(U113-U115,U164)*U6","v":0},{"$f":"MIN(V113-V115,V164)*V6","v":0},{"$f":"MIN(W113-W115,W164)*W6","v":0},{"$f":"MIN(X113-X115,X164)*X6","v":0},{"$f":"MIN(Y113-Y115,Y164)*Y6","v":0},{"$f":"MIN(Z113-Z115,Z164)*Z6","v":0},{"$f":"MIN(AA113-AA115,AA164)*AA6","v":0},{"$f":"MIN(AB113-AB115,AB164)*AB6","v":0},{"$f":"MIN(AC113-AC115,AC164)*AC6","v":0},{"$f":"MIN(AD113-AD115,AD164)*AD6","v":0},{"$f":"MIN(AE113-AE115,AE164)*AE6","v":0},{"$f":"MIN(AF113-AF115,AF164)*AF6","v":0},{"$f":"MIN(AG113-AG115,AG164)*AG6","v":0},{"$f":"MIN(AH113-AH115,AH164)*AH6","v":0},{"$f":"MIN(AI113-AI115,AI164)*AI6","v":0},{"$f":"MIN(AJ113-AJ115,AJ164)*AJ6","v":0},{"$f":"MIN(AK113-AK115,AK164)*AK6","v":0},{"$f":"MIN(AL113-AL115,AL164)*AL6","v":0},{"$f":"MIN(AM113-AM115,AM164)*AM6","v":0},{"$f":"MIN(AN113-AN115,AN164)*AN6","v":0},{"$f":"MIN(AO113-AO115,AO164)*AO6","v":0},{"$f":"MIN(AP113-AP115,AP164)*AP6","v":0},{"$f":"MIN(AQ113-AQ115,AQ164)*AQ6","v":0},{"$f":"MIN(AR113-AR115,AR164)*AR6","v":0},{"$f":"MIN(AS113-AS115,AS164)*AS6","v":0},{"$f":"MIN(AT113-AT115,AT164)*AT6","v":0},{"$f":"MIN(AU113-AU115,AU164)*AU6","v":0},{"$f":"MIN(AV113-AV115,AV164)*AV6","v":0},{"$f":"MIN(AW113-AW115,AW164)*AW6","v":0},{"$f":"MIN(AX113-AX115,AX164)*AX6","v":0},{"$f":"MIN(AY113-AY115,AY164)*AY6","v":0},{"$f":"MIN(AZ113-AZ115,AZ164)*AZ6","v":0},{"$f":"MIN(BA113-BA115,BA164)*BA6","v":0},{"$f":"MIN(BB113-BB115,BB164)*BB6","v":0},{"$f":"MIN(BC113-BC115,BC164)*BC6","v":0},{"$f":"MIN(BD113-BD115,BD164)*BD6","v":0},{"$f":"MIN(BE113-BE115,BE164)*BE6","v":0},{"$f":"MIN(BF113-BF115,BF164)*BF6","v":0},{"$f":"MIN(BG113-BG115,BG164)*BG6","v":0},{"$f":"MIN(BH113-BH115,BH164)*BH6","v":0},{"$f":"MIN(BI113-BI115,BI164)*BI6","v":0},{"$f":"MIN(BJ113-BJ115,BJ164)*BJ6","v":0},{"$f":"MIN(BK113-BK115,BK164)*BK6","v":0},{"$f":"MIN(BL113-BL115,BL164)*BL6","v":0},{"$f":"MIN(BM113-BM115,BM164)*BM6","v":0},{"$f":"MIN(BN113-BN115,BN164)*BN6","v":0},{"$f":"MIN(BO113-BO115,BO164)*BO6","v":0},{"$f":"MIN(BP113-BP115,BP164)*BP6","v":0},{"$f":"MIN(BQ113-BQ115,BQ164)*BQ6","v":0},{"$f":"MIN(BR113-BR115,BR164)*BR6","v":0},{"$f":"MIN(BS113-BS115,BS164)*BS6","v":0},{"$f":"MIN(BT113-BT115,BT164)*BT6","v":0},{"$f":"MIN(BU113-BU115,BU164)*BU6","v":0},{"$f":"MIN(BV113-BV115,BV164)*BV6","v":0},{"$f":"MIN(BW113-BW115,BW164)*BW6","v":0},{"$f":"MIN(BX113-BX115,BX164)*BX6","v":0},{"$f":"MIN(BY113-BY115,BY164)*BY6","v":0},{"$f":"MIN(BZ113-BZ115,BZ164)*BZ6","v":0},{"$f":"MIN(CA113-CA115,CA164)*CA6","v":0},{"$f":"MIN(CB113-CB115,CB164)*CB6","v":0},{"$f":"MIN(CC113-CC115,CC164)*CC6","v":0},{"$f":"MIN(CD113-CD115,CD164)*CD6","v":0},{"$f":"MIN(CE113-CE115,CE164)*CE6","v":0},{"$f":"MIN(CF113-CF115,CF164)*CF6","v":0},{"$f":"MIN(CG113-CG115,CG164)*CG6","v":0},{"$f":"MIN(CH113-CH115,CH164)*CH6","v":0},{"$f":"MIN(CI113-CI115,CI164)*CI6","v":0},{"$f":"MIN(CJ113-CJ115,CJ164)*CJ6","v":0},{"$f":"MIN(CK113-CK115,CK164)*CK6","v":0},{"$f":"MIN(CL113-CL115,CL164)*CL6","v":0},{"$f":"MIN(CM113-CM115,CM164)*CM6","v":0},{"$f":"MIN(CN113-CN115,CN164)*CN6","v":0},{"$f":"MIN(CO113-CO115,CO164)*CO6","v":0},{"$f":"MIN(CP113-CP115,CP164)*CP6","v":0},{"$f":"MIN(CQ113-CQ115,CQ164)*CQ6","v":0},{"$f":"MIN(CR113-CR115,CR164)*CR6","v":0},{"$f":"MIN(CS113-CS115,CS164)*CS6","v":0},{"$f":"MIN(CT113-CT115,CT164)*CT6","v":0},{"$f":"MIN(CU113-CU115,CU164)*CU6","v":0},{"$f":"MIN(CV113-CV115,CV164)*CV6","v":0},{"$f":"MIN(CW113-CW115,CW164)*CW6","v":0},{"$f":"MIN(CX113-CX115,CX164)*CX6","v":0},{"$f":"MIN(CY113-CY115,CY164)*CY6","v":0},{"$f":"MIN(CZ113-CZ115,CZ164)*CZ6","v":0},{"$f":"MIN(DA113-DA115,DA164)*DA6","v":0},{"$f":"MIN(DB113-DB115,DB164)*DB6","v":0},{"$f":"MIN(DC113-DC115,DC164)*DC6","v":0},{"$f":"MIN(DD113-DD115,DD164)*DD6","v":0},{"$f":"MIN(DE113-DE115,DE164)*DE6","v":0},{"$f":"MIN(DF113-DF115,DF164)*DF6","v":0},{"$f":"MIN(DG113-DG115,DG164)*DG6","v":0},{"$f":"MIN(DH113-DH115,DH164)*DH6","v":0},{"$f":"MIN(DI113-DI115,DI164)*DI6","v":0},{"$f":"MIN(DJ113-DJ115,DJ164)*DJ6","v":0},{"$f":"MIN(DK113-DK115,DK164)*DK6","v":0},{"$f":"MIN(DL113-DL115,DL164)*DL6","v":0},{"$f":"MIN(DM113-DM115,DM164)*DM6","v":0},{"$f":"MIN(DN113-DN115,DN164)*DN6","v":0},{"$f":"MIN(DO113-DO115,DO164)*DO6","v":0},{"$f":"MIN(DP113-DP115,DP164)*DP6","v":0},{"$f":"MIN(DQ113-DQ115,DQ164)*DQ6","v":0},{"$f":"MIN(DR113-DR115,DR164)*DR6","v":0},{"$f":"MIN(DS113-DS115,DS164)*DS6","v":0},{"$f":"MIN(DT113-DT115,DT164)*DT6","v":0},{"$f":"MIN(DU113-DU115,DU164)*DU6","v":0},{"$f":"MIN(DV113-DV115,DV164)*DV6","v":0},{"$f":"MIN(DW113-DW115,DW164)*DW6","v":0},{"$f":"MIN(DX113-DX115,DX164)*DX6","v":0},{"$f":"MIN(DY113-DY115,DY164)*DY6","v":0},{"$f":"MIN(DZ113-DZ115,DZ164)*DZ6","v":0},{"$f":"MIN(EA113-EA115,EA164)*EA6","v":0},{"$f":"MIN(EB113-EB115,EB164)*EB6","v":0},{"$f":"MIN(EC113-EC115,EC164)*EC6","v":0},{"$f":"MIN(ED113-ED115,ED164)*ED6","v":0},{"$f":"MIN(EE113-EE115,EE164)*EE6","v":0},{"$f":"MIN(EF113-EF115,EF164)*EF6","v":0},{"$f":"MIN(EG113-EG115,EG164)*EG6","v":0},{"$f":"MIN(EH113-EH115,EH164)*EH6","v":0},{"$f":"MIN(EI113-EI115,EI164)*EI6","v":0},{"$f":"MIN(EJ113-EJ115,EJ164)*EJ6","v":0},{"$f":"MIN(EK113-EK115,EK164)*EK6","v":0},{"$f":"MIN(EL113-EL115,EL164)*EL6","v":0},{"$f":"MIN(EM113-EM115,EM164)*EM6","v":0},{"$f":"MIN(EN113-EN115,EN164)*EN6","v":0},{"$f":"MIN(EO113-EO115,EO164)*EO6","v":0},{"$f":"MIN(EP113-EP115,EP164)*EP6","v":0},{"$f":"MIN(EQ113-EQ115,EQ164)*EQ6","v":0},{"$f":"MIN(ER113-ER115,ER164)*ER6","v":0},{"$f":"MIN(ES113-ES115,ES164)*ES6","v":0},{"$f":"MIN(ET113-ET115,ET164)*ET6","v":0},{"$f":"MIN(EU113-EU115,EU164)*EU6","v":0},{"$f":"MIN(EV113-EV115,EV164)*EV6","v":0},{"$f":"MIN(EW113-EW115,EW164)*EW6","v":0},{"$f":"MIN(EX113-EX115,EX164)*EX6","v":0},{"$f":"MIN(EY113-EY115,EY164)*EY6","v":0},{"$f":"MIN(EZ113-EZ115,EZ164)*EZ6","v":0},{"$f":"MIN(FA113-FA115,FA164)*FA6","v":0},{"$f":"MIN(FB113-FB115,FB164)*FB6","v":0},{"$f":"MIN(FC113-FC115,FC164)*FC6","v":0},{"$f":"MIN(FD113-FD115,FD164)*FD6","v":0},{"$f":"MIN(FE113-FE115,FE164)*FE6","v":0},{"$f":"MIN(FF113-FF115,FF164)*FF6","v":0},{"$f":"MIN(FG113-FG115,FG164)*FG6","v":0},{"$f":"MIN(FH113-FH115,FH164)*FH6","v":0},{"$f":"MIN(FI113-FI115,FI164)*FI6","v":0},{"$f":"MIN(FJ113-FJ115,FJ164)*FJ6","v":0},{"$f":"MIN(FK113-FK115,FK164)*FK6","v":0},{"$f":"MIN(FL113-FL115,FL164)*FL6","v":0},{"$f":"MIN(FM113-FM115,FM164)*FM6","v":0},{"$f":"MIN(FN113-FN115,FN164)*FN6","v":0},{"$f":"MIN(FO113-FO115,FO164)*FO6","v":0},{"$f":"MIN(FP113-FP115,FP164)*FP6","v":0},{"$f":"MIN(FQ113-FQ115,FQ164)*FQ6","v":0},{"$f":"MIN(FR113-FR115,FR164)*FR6","v":0},{"$f":"MIN(FS113-FS115,FS164)*FS6","v":0},{"$f":"MIN(FT113-FT115,FT164)*FT6","v":0},{"$f":"MIN(FU113-FU115,FU164)*FU6","v":0},{"$f":"MIN(FV113-FV115,FV164)*FV6","v":0},{"$f":"MIN(FW113-FW115,FW164)*FW6","v":0}]
[null,null,null,"Dividends",null,null,null,null,null,null,null,{"$f":"L164-L165","v":0},{"$f":"M164-M165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22151.300309493192,22467.892721895172,22786.285632175823,23106.488483439658,44966.577239278035,45449.609435678736,45935.393787889188,43820.232386558069,66127.258067567454,66855.065327453573,67587.582308892452,68324.837122680794,91070.477896710829,92000.775569049903,92937.088924355077,93879.453857910121,94827.906472057686,95782.483077375946,96743.220193861052,97710.15455211667,98683.323094549763,99662.762976573838,{"$f":"BY164-BY165","v":100648.51156781823},100375.44843099057,101565.18745803263,102763.96334824423,103971.83878228109,105188.87685712354,106415.1410887792,107650.69541500285,108895.60419803447,110149.93222735391,111413.74472245379,112687.10733563011,113970.08615479036,115262.74770628044,116565.15895772859,370525.12300861138,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK164-EK165","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Cash Flows",null,null,null,null,null,null,null,null,null,null,{"$f":"L166-L94","v":-236666.66666666666},{"$f":"M166-M94","v":-236666.66666666666},-236666.66666666666,-632666.66666666686,-42380.111111111117,-42693.555555555555,-43006.999999999993,-43320.444444444445,-43633.888888888883,-43947.333333333336,-44260.777777777774,-44574.222222222212,-44887.666666666664,-45201.111111111117,-45514.555555555555,-130883.33333333331,-132210.41666666663,-133537.5,-134864.58333333331,-136191.66666666663,-137518.75,-138845.83333333331,-140172.91666666663,-141500,-142827.08333333331,-144154.16666666663,-145481.25,-195808.33333333331,-197704.16666666669,-199600,-201495.83333333331,-203391.66666666669,-205287.5,-207183.33333333331,-209079.16666666663,-210975,-212870.83333333331,-214766.66666666663,-216662.49999999994,-104225,-104793.75,-105362.5,-105931.25,22151.300309493192,22467.892721895172,22786.285632175823,23106.488483439658,44966.577239278035,45449.609435678736,45935.393787889188,43820.232386558069,66127.258067567454,66855.065327453573,67587.582308892452,68324.837122680794,91070.477896710829,92000.775569049903,92937.088924355077,93879.453857910121,94827.906472057686,95782.483077375946,96743.220193861052,97710.15455211667,98683.323094549763,99662.762976573838,{"$f":"BY166-BY94","v":100648.51156781823},100375.44843099057,101565.18745803263,102763.96334824423,103971.83878228109,105188.87685712354,106415.1410887792,107650.69541500285,108895.60419803447,110149.93222735391,111413.74472245379,112687.10733563011,113970.08615479036,115262.74770628044,116565.15895772859,370525.12300861138,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK166-EK94","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,28969578.883018766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Cash Flow"]
[null,null,"Equity IRR",null,{"$f":"XIRR(L168:FW168,L10:FW10)","v":0.11740294098854065}]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K179","v":0},{"$f":"L179","v":236666.66666666666},473333.33333333331,710000,1342666.666666667,1385046.777777778,1427740.3333333335,1470747.3333333335,1514067.777777778,1557701.666666667,1601649.0000000002,1645909.777777778,1690484.0000000002,1735371.666666667,1780572.777777778,1826087.3333333335,1956970.6666666667,2089181.0833333335,2222718.5833333335,2357583.166666667,2493774.8333333335,2631293.5833333335,2770139.416666667,2910312.3333333335,3051812.3333333335,3194639.416666667,3338793.5833333335,3484274.8333333335,3680083.166666667,3877787.3333333335,4077387.3333333335,4278883.166666667,4482274.833333334,4687562.333333334,4894745.666666667,5103824.833333334,5314799.833333334,5527670.666666667,5742437.333333334,5959099.833333334,6063324.833333334,6168118.583333334,6273481.083333334,6379412.333333334,6164613.3923888179,5950553.1670732396,5737235.8585483171,5524665.6900096769,5363102.3952346593,5202666.175584577,5043363.4527563192,4879125.3533249544,4766936.9804826118,4656446.8245800035,4547665.8749674195,4440605.1865870086,4386617.6600126671,4334800.8280071169,4285168.7271639453,4237735.4778324021,4192515.2846005368,4149522.4367810804,4108771.3089000899,4070276.3611883624,4034052.1400756454,{"$f":"BX179","v":4000113.2786876513},3968474.4973458936,3936198.5686848713,3906698.6977536138,3879995.9705661838,3856111.6193915061,3835067.0237247944,3816883.7112652794,3801583.3589002863,3789187.7936957004,3779718.9938928592,3773199.0899119182,3769650.3653617213,3769095.2580562318,3771556.3610375528,3777056.4236055859,3532970.61666667,3266485.3083333364,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,{"$f":"EJ179","v":3000000.0000000037},3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037]
[null,null,"Add: Net Income",null,null,null,null,null,null,null,null,{"$f":"L149","v":0},{"$f":"M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-192647.64063502266,-191592.33259368272,-190531.02289274725,-189463.68005520111,-116596.71753573984,-114986.61021440418,-113367.32904036934,-120417.86704480641,-46061.114774775087,-43635.090575154769,-41193.367303691797,-38735.851257730697,37082.951322369467,40183.943563499706,43304.988081183648,46446.204526367117,49607.713240192352,52789.635257919828,55992.092312870176,59215.206840388884,62459.101981832551,65723.901588579451,{"$f":"BY149","v":69009.730226060812},68099.519769968581,72065.316526775365,76061.236160814122,80087.487607603587,84144.281190411857,88231.828629264026,92350.343050009484,96500.038993448266,100681.13242451299,104893.84074151267,109138.38278543355,113414.97884930123,117723.85068760146,122065.22152576197,126439.31606969514,128572.53089421164,130340.0275545808,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK149","v":443888.77336541843},444845.63858805149,445801.17686449364,446755.35169202444,447708.12623798678,448659.46333740075,449609.32549056376,450557.67486063577,451504.47327120474,452449.68220384268,453393.26279563829,454335.17583672126,455275.38176776114,456213.84067746083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Funding",null,null,null,null,null,null,null,null,{"$f":"L94","v":236666.66666666666},{"$f":"M94","v":236666.66666666666},236666.66666666666,632666.66666666686,42380.111111111117,42693.555555555555,43006.999999999993,43320.444444444445,43633.888888888883,43947.333333333336,44260.777777777774,44574.222222222212,44887.666666666664,45201.111111111117,45514.555555555555,130883.33333333331,132210.41666666663,133537.5,134864.58333333331,136191.66666666663,137518.75,138845.83333333331,140172.91666666663,141500,142827.08333333331,144154.16666666663,145481.25,195808.33333333331,197704.16666666669,199600,201495.83333333331,203391.66666666669,205287.5,207183.33333333331,209079.16666666663,210975,212870.83333333331,214766.66666666663,216662.49999999994,104225,104793.75,105362.5,105931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,null,null,null,null,null,null,null,{"$f":"L166","v":0},{"$f":"M166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22151.300309493192,22467.892721895172,22786.285632175823,23106.488483439658,44966.577239278035,45449.609435678736,45935.393787889188,43820.232386558069,66127.258067567454,66855.065327453573,67587.582308892452,68324.837122680794,91070.477896710829,92000.775569049903,92937.088924355077,93879.453857910121,94827.906472057686,95782.483077375946,96743.220193861052,97710.15455211667,98683.323094549763,99662.762976573838,{"$f":"BY166","v":100648.51156781823},100375.44843099057,101565.18745803263,102763.96334824423,103971.83878228109,105188.87685712354,106415.1410887792,107650.69541500285,108895.60419803447,110149.93222735391,111413.74472245379,112687.10733563011,113970.08615479036,115262.74770628044,116565.15895772859,370525.12300861138,395057.8392275449,396825.33588791365,393419.8138923198,394775.40481842292,396135.05523195973,397498.77335311659,398866.56738956273,400238.44553615246,401614.41597462073,402994.48687327746,404378.66638670006,405766.9626554217,407159.38380561938,408555.93794879725,409956.63318146783,411361.4775848299,412770.4792244453,413752.38845126389,414733.97809837607,415715.22105063091,416696.08993154916,417676.55710138881,418656.59465520235,419636.17442087719,420615.26795716363,421593.84655169211,422571.88121897506,423549.34269839711,424526.20145218988,425502.42766339501,426477.99123381544,427452.86178194714,428427.00864090619,429400.4008563325,430373.0071842866,431344.79608913121,432315.73574139626,433285.79401563184,434254.9384882478,435223.13643533643,436190.35483048391,437156.5603425646,438121.71933352295,439085.79785613902,440048.76165178156,441010.57614814414,441971.20645696745,442930.61737174523,{"$f":"EK166","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,"Plus: Exit Proceeds",null,null,null,null,null,null,null,null,{"$f":"L154","v":0},{"$f":"M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,28513365.042341303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L174+L175+L176-L177+L178","v":236666.66666666666},{"$f":"M174+M175+M176-M177+M178","v":473333.33333333331},710000,1342666.666666667,1385046.777777778,1427740.3333333335,1470747.3333333335,1514067.777777778,1557701.666666667,1601649.0000000002,1645909.777777778,1690484.0000000002,1735371.666666667,1780572.777777778,1826087.3333333335,1956970.6666666667,2089181.0833333335,2222718.5833333335,2357583.166666667,2493774.8333333335,2631293.5833333335,2770139.416666667,2910312.3333333335,3051812.3333333335,3194639.416666667,3338793.5833333335,3484274.8333333335,3680083.166666667,3877787.3333333335,4077387.3333333335,4278883.166666667,4482274.833333334,4687562.333333334,4894745.666666667,5103824.833333334,5314799.833333334,5527670.666666667,5742437.333333334,5959099.833333334,6063324.833333334,6168118.583333334,6273481.083333334,6379412.333333334,6164613.3923888179,5950553.1670732396,5737235.8585483171,5524665.6900096769,5363102.3952346593,5202666.175584577,5043363.4527563192,4879125.3533249544,4766936.9804826118,4656446.8245800035,4547665.8749674195,4440605.1865870086,4386617.6600126671,4334800.8280071169,4285168.7271639453,4237735.4778324021,4192515.2846005368,4149522.4367810804,4108771.3089000899,4070276.3611883624,4034052.1400756454,4000113.2786876513,{"$f":"BY174+BY175+BY176-BY177+BY178","v":3968474.4973458936},3936198.5686848713,3906698.6977536138,3879995.9705661838,3856111.6193915061,3835067.0237247944,3816883.7112652794,3801583.3589002863,3789187.7936957004,3779718.9938928592,3773199.0899119182,3769650.3653617213,3769095.2580562318,3771556.3610375528,3777056.4236055859,3532970.61666667,3266485.3083333364,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,{"$f":"EK174+EK175+EK176-EK177+EK178","v":3000000.0000000037},3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037]
[]
[null,"Assets"]
[null,null,"Net Plant",null,null,null,null,null,null,null,null,{"$f":"L75","v":236666.66666666666},{"$f":"M75","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,{"$f":"BY75","v":5061749.9999999991},4763999.9999999991,4466249.9999999991,4168499.9999999991,3870749.9999999991,3572999.9999999991,3275250,2977500,2679750,2382000,2084250,1786500,1488750,1191000,893250,595500,297750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capitalised Interest",null,null,null,null,null,null,null,null,{"$f":"L133","v":0},{"$f":"M133","v":0},0,0,9713.4444444444453,19740.333333333336,30080.666666666668,40734.444444444453,51701.666666666672,62982.333333333336,74576.444444444453,86484.000000000015,98705.000000000015,111239.44444444445,124087.33333333334,140637.33333333334,158514.41666666669,177718.58333333334,198249.83333333334,220108.16666666669,243293.58333333334,267806.08333333331,293645.66666666663,320812.33333333331,349306.08333333331,379126.91666666663,410274.83333333331,442749.83333333331,477120.66666666663,513387.33333333331,551549.83333333326,591608.16666666663,633562.33333333326,677412.33333333326,723158.16666666663,770799.83333333326,820337.33333333326,871770.66666666663,925099.83333333326,980324.83333333326,1036118.5833333333,1092481.0833333333,1149412.3333333333,1120677.0249999999,1091941.7166666666,1063206.4083333332,1034471.0999999999,1005735.7916666665,977000.48333333316,948265.17499999981,919529.86666666646,890794.55833333312,862059.24999999977,833323.94166666642,804588.63333333307,775853.32499999972,747118.01666666637,718382.70833333302,689647.39999999967,660912.09166666633,632176.78333333298,603441.47499999974,574706.1666666664,545970.85833333305,517235.5499999997,{"$f":"BY133","v":488500.24166666635},459764.933333333,431029.62499999965,402294.3166666663,373559.00833333295,344823.6999999996,316088.39166666626,287353.08333333291,258617.77499999956,229882.46666666621,201147.15833333286,172411.84999999951,143676.54166666616,114941.23333333281,86205.924999999581,57470.616666666232,28735.308333332883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land Balance",null,null,null,null,null,null,null,null,{"$f":"K184+L86","v":0},{"$f":"L184+M86","v":0},0,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,{"$f":"BX184+BY86","v":3000000},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,{"$f":"EJ184+EK86","v":3000000},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L182:L184)","v":236666.66666666666},{"$f":"SUM(M182:M184)","v":473333.33333333331},710000,3803333.3333333335,3906380.111111111,4009740.3333333335,4113414,4217401.111111111,4321701.666666667,4426315.666666666,4531243.111111111,4636484,4742038.333333333,4847906.111111111,4954087.333333333,5297304,5641847.7499999991,5987718.5833333321,6334916.4999999991,6683441.4999999981,7033293.5833333321,7384472.7499999981,7736978.9999999991,8090812.3333333321,8445972.75,8802460.25,9160274.8333333321,9659416.5,10160454,10663387.333333334,11168216.5,11674941.500000002,12183562.333333336,12694079.000000002,13206491.5,13720799.833333334,14237004,14755103.999999998,15275099.833333332,15470324.833333332,15666118.583333332,15862481.083333332,16059412.333333332,15732927.024999999,15406441.716666665,15079956.408333331,14753471.099999998,14426985.791666664,14100500.483333331,13774015.174999997,13447529.866666665,13121044.558333332,12794559.249999998,12468073.941666665,12141588.633333331,11815103.324999997,11488618.016666664,11162132.708333332,10835647.399999999,10509162.091666665,10182676.783333331,9856191.4749999978,9529706.1666666642,9203220.8583333325,8876735.5499999989,{"$f":"SUM(BY182:BY184)","v":8550250.2416666653},8223764.9333333317,7897279.6249999991,7570794.3166666655,7244309.0083333319,6917823.6999999993,6591338.3916666657,6264853.083333333,5938367.7749999994,5611882.4666666668,5285397.1583333332,4958911.8499999996,4632426.541666666,4305941.2333333325,3979455.9249999998,3652970.6166666662,3326485.3083333327,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,{"$f":"SUM(EK182:EK184)","v":3000000},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
[]
[null,null,"Land Loan",null,null,null,null,null,null,null,null,{"$f":"L103","v":0},{"$f":"M103","v":0},0,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2340000,2280000,2220000,2160000,2100000,2040000,1980000,1920000,1860000,1800000,1740000,1680000,1620000,1560000,1500000,1440000,1380000,1320000,1260000,1200000,1140000,1080000,{"$f":"BY103","v":1020000},960000,900000,840000,780000,720000,660000,600000,540000,480000,420000,360000,300000,240000,180000,120000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Loan",null,null,null,null,null,null,null,null,{"$f":"L117","v":0},{"$f":"M117","v":0},0,60666.666666666664,121333.33333333333,182000,242666.66666666666,303333.33333333331,364000,424666.66666666669,485333.33333333337,546000,606666.66666666663,667333.33333333326,727999.99999999988,940333.33333333326,1152666.6666666665,1364999.9999999998,1577333.333333333,1789666.6666666663,2001999.9999999995,2214333.333333333,2426666.6666666665,2639000,2851333.3333333335,3063666.666666667,3276000.0000000005,3579333.333333334,3882666.6666666674,4186000.0000000009,4489333.333333334,4792666.666666667,5096000,5399333.333333333,5702666.666666666,6005999.9999999991,6309333.3333333321,6612666.6666666651,6915999.9999999981,7006999.9999999981,7097999.9999999981,7188999.9999999981,7279999.9999999981,7228313.6326111807,7175888.5495934254,7122720.5497850152,7068805.4099903228,6963883.3964320077,6857834.3077487573,6750651.7222436825,6648404.5133417137,6494107.5778507227,6338112.4254199974,6180408.0666992487,6020983.446746327,5808485.664987335,5593817.1886595516,5376963.9811693896,5157911.9221675992,4936646.8070661314,4713154.3465522546,4487420.1660999125,4259429.8054783074,4029168.7182576912,3796622.2713123523,{"$f":"BY117","v":3561775.7443207763},3327566.3646484651,3090580.927246389,2850798.3461004859,2608197.38894183,2362756.6762752086,2114454.6804013904,1863269.7244330505,1609179.9813043035,1352163.4727738111,1092198.068421419,829261.48463828221,563331.283610438,294384.87229578366,22399.50139441702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Balance",null,null,null,null,null,null,null,null,{"$f":"L179","v":236666.66666666666},{"$f":"M179","v":473333.33333333331},710000,1342666.666666667,1385046.777777778,1427740.3333333335,1470747.3333333335,1514067.777777778,1557701.666666667,1601649.0000000002,1645909.777777778,1690484.0000000002,1735371.666666667,1780572.777777778,1826087.3333333335,1956970.6666666667,2089181.0833333335,2222718.5833333335,2357583.166666667,2493774.8333333335,2631293.5833333335,2770139.416666667,2910312.3333333335,3051812.3333333335,3194639.416666667,3338793.5833333335,3484274.8333333335,3680083.166666667,3877787.3333333335,4077387.3333333335,4278883.166666667,4482274.833333334,4687562.333333334,4894745.666666667,5103824.833333334,5314799.833333334,5527670.666666667,5742437.333333334,5959099.833333334,6063324.833333334,6168118.583333334,6273481.083333334,6379412.333333334,6164613.3923888179,5950553.1670732396,5737235.8585483171,5524665.6900096769,5363102.3952346593,5202666.175584577,5043363.4527563192,4879125.3533249544,4766936.9804826118,4656446.8245800035,4547665.8749674195,4440605.1865870086,4386617.6600126671,4334800.8280071169,4285168.7271639453,4237735.4778324021,4192515.2846005368,4149522.4367810804,4108771.3089000899,4070276.3611883624,4034052.1400756454,4000113.2786876513,{"$f":"BY179","v":3968474.4973458936},3936198.5686848713,3906698.6977536138,3879995.9705661838,3856111.6193915061,3835067.0237247944,3816883.7112652794,3801583.3589002863,3789187.7936957004,3779718.9938928592,3773199.0899119182,3769650.3653617213,3769095.2580562318,3771556.3610375528,3777056.4236055859,3532970.61666667,3266485.3083333364,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,{"$f":"EK179","v":3000000.0000000037},3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L187:L189)","v":236666.66666666666},{"$f":"SUM(M187:M189)","v":473333.33333333331},710000,3803333.3333333335,3906380.1111111115,4009740.3333333335,4113414,4217401.1111111119,4321701.666666667,4426315.666666667,4531243.1111111119,4636484,4742038.333333334,4847906.111111111,4954087.333333334,5297304,5641847.75,5987718.583333334,6334916.5,6683441.5,7033293.583333334,7384472.75,7736979,8090812.333333334,8445972.75,8802460.25,9160274.833333334,9659416.5,10160454.000000002,10663387.333333334,11168216.5,11674941.5,12183562.333333334,12694079,13206491.5,13720799.833333334,14237004,14755103.999999998,15275099.833333332,15470324.833333332,15666118.583333332,15862481.083333332,16059412.333333332,15732927.024999999,15406441.716666665,15079956.408333331,14753471.099999998,14426985.791666668,14100500.483333334,13774015.175000001,13447529.866666667,13121044.558333334,12794559.25,12468073.941666668,12141588.633333337,11815103.325000003,11488618.016666669,11162132.708333336,10835647.400000002,10509162.091666669,10182676.783333335,9856191.4750000015,9529706.1666666698,9203220.8583333381,8876735.5500000045,{"$f":"SUM(BY187:BY189)","v":8550250.2416666709},8223764.9333333364,7897279.6250000028,7570794.3166666701,7244309.0083333366,6917823.700000003,6591338.3916666694,6264853.0833333367,5938367.7750000041,5611882.4666666705,5285397.1583333369,4958911.8500000034,4632426.5416666698,4305941.2333333362,3979455.9250000031,3652970.61666667,3326485.3083333364,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,{"$f":"SUM(EK187:EK189)","v":3000000.0000000037},3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037,3000000.0000000037]
[]
[null,null,null,"Difference",null,null,null,null,null,null,null,{"$f":"L190-L185","v":0},{"$f":"M190-M185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY190-BY185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,{"$f":"EK190-EK185","v":3.7252902984619141E-9},3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9]
[null,null,null,"Test",null,null,null,null,null,null,null,{"$f":"ROUND(L192,3)=0","v":true},{"$f":"ROUND(M192,3)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BY192,3)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EK192,3)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Annual Model","index":3,"n_rows":84,"n_cols":39,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,{"$f":"'Financial Model'!L12","v":2015},{"$f":"G3+1","v":2016},{"$f":"H3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[]
["Construction and Development Cost"]
[null,null,"Development Cost",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!19:19)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!19:19)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!19:19)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!19:19)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!19:19)","v":0}]
[null,null,"Construction Expenditures",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!21:21)","v":1120000.0000000002},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!21:21)","v":3919999.9999999986},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!21:21)","v":5600000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!21:21)","v":560000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!21:21)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!21:21)","v":0}]
[null,null,"Land Expenditures",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!22:22)","v":3000000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!22:22)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!22:22)","v":0}]
[null,null,null,"Total Outlays",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!23:23)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!23:23)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!23:23)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!23:23)","v":4120000.0000000019},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!23:23)","v":3919999.9999999986},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!23:23)","v":5600000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!23:23)","v":560000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!23:23)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!23:23)","v":0}]
[]
["Operating Cash Flow"]
[null,"Revenues"]
[null,null,"Rooms Sold",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!38:38)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!38:38)","v":12960},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!38:38)","v":18360},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!38:38)","v":19800},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!38:38)","v":21240},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!38:38)","v":21600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!38:38)","v":5400},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!38:38)","v":0}]
[null,null,null,"Total Revenues from Rooms",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!39:39)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!39:39)","v":2447859.8094985057},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!39:39)","v":3498387.804223191},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!39:39)","v":3812864.9063510098},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!39:39)","v":4135135.0874086292},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!39:39)","v":4251184.2363858586},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!39:39)","v":4297947.2629861012},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!39:39)","v":4355978.9482953381},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!39:39)","v":4421318.6325197676},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!39:39)","v":4487638.4120075637},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!39:39)","v":4554952.9881876763},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!39:39)","v":4631830.5695482846},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!39:39)","v":4715203.5198001526},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!39:39)","v":4800077.1831565537},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!39:39)","v":4886478.5724533712},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!39:39)","v":4974435.1867575329},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!39:39)","v":5063975.020119166},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!39:39)","v":5155126.5704813115},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!39:39)","v":5247918.8487499729},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!39:39)","v":5342381.3880274724},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!39:39)","v":5438544.2530119661},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!39:39)","v":5536438.0495661814},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!39:39)","v":5636093.9344583713},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!39:39)","v":5737543.625278621},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!39:39)","v":5840819.4105336359},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!39:39)","v":5945954.1599232396},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!39:39)","v":1503136.8693926889},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!39:39)","v":0}]
[null,null,null,"Other Revenues",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!42:42)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!42:42)","v":758836.54094453668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!42:42)","v":1084500.2193091891},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!42:42)","v":1181988.1209688131},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!42:42)","v":1281891.8770966749},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!42:42)","v":1317867.113279616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!42:42)","v":1332363.6515256914},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!42:42)","v":1350353.4739715545},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!42:42)","v":1370608.776081128},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!42:42)","v":1391167.9077223449},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!42:42)","v":1412035.42633818},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!42:42)","v":1435867.4765599682},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!42:42)","v":1461713.0911380472},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!42:42)","v":1488023.9267785319},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!42:42)","v":1514808.3574605449},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!42:42)","v":1542074.9078948351},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!42:42)","v":1569832.2562369418},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!42:42)","v":1598089.2368492063},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!42:42)","v":1626854.8431124918},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!42:42)","v":1656138.2302885167},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!42:42)","v":1685948.7184337096},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!42:42)","v":1716295.7953655161},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!42:42)","v":1747189.1196820952},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!42:42)","v":1778638.5238363727},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!42:42)","v":1810654.0172654272},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!42:42)","v":1843245.7895762043},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!42:42)","v":465972.42951173353},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!42:42)","v":0}]
[null,null,null,"Total Revenues",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!44:44)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!44:44)","v":3206696.3504430423},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!44:44)","v":4582888.0235323794},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!44:44)","v":4994853.0273198234},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!44:44)","v":5417026.9645053037},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!44:44)","v":5569051.3496654741},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!44:44)","v":5630310.9145117924},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!44:44)","v":5706332.4222668922},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!44:44)","v":5791927.4086008957},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!44:44)","v":5878806.3197299084},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!44:44)","v":5966988.4145258572},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!44:44)","v":6067698.0461082533},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!44:44)","v":6176916.6109381989},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!44:44)","v":6288101.1099350862},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!44:44)","v":6401286.9299139166},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!44:44)","v":6516510.0946523668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!44:44)","v":6633807.2763561076},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!44:44)","v":6753215.8073305171},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!44:44)","v":6874773.691862464},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!44:44)","v":6998519.6183159901},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!44:44)","v":7124492.9714456759},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!44:44)","v":7252733.8449316975},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!44:44)","v":7383283.0541404663},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!44:44)","v":7516182.1491149934},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!44:44)","v":7651473.4277990628},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!44:44)","v":7789199.949499445},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!44:44)","v":1969109.2989044224},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!44:44)","v":0}]
[]
[null,"Operating Costs"]
[null,null,null,"Average Salary per Period USD With Inflation",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!52:52)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!52:52)","v":1180487.9482535231},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!52:52)","v":1587750.580435185},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!52:52)","v":1604621.5420178883},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!52:52)","v":1622272.3789800846},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!52:52)","v":1640117.3751488649},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!52:52)","v":1658158.6662755019},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!52:52)","v":1680547.4337559175},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!52:52)","v":1705755.6452622563},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!52:52)","v":1731341.9799411898},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!52:52)","v":1757312.1096403073},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!52:52)","v":1789170.2449359461},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!52:52)","v":1824953.6498346655},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!52:52)","v":1861452.7228313596},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!52:52)","v":1898681.7772879871},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!52:52)","v":1939034.0601474203},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!52:52)","v":1981692.8094706633},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!52:52)","v":2025290.0512790175},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!52:52)","v":2069846.4324071552},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!52:52)","v":2115383.0539201116},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!52:52)","v":2161921.4811063544},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!52:52)","v":2209483.7536906931},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!52:52)","v":2258092.3962718877},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!52:52)","v":2307770.4289898681},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!52:52)","v":2358541.3784276447},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!52:52)","v":2410429.2887530527},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!52:52)","v":610848.03408628667},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!52:52)","v":0}]
[null,null,null,"Overhead ",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!55:55)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!55:55)","v":354146.3844760569},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!55:55)","v":476325.17413055548},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!55:55)","v":481386.46260536648},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!55:55)","v":486681.71369402541},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!55:55)","v":492035.2125446595},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!55:55)","v":497447.5998826506},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!55:55)","v":504164.23012677522},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!55:55)","v":511726.69357867679},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!55:55)","v":519402.59398235689},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!55:55)","v":527193.63289209222},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!55:55)","v":536751.07348078373},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!55:55)","v":547486.09495039959},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!55:55)","v":558435.81684940786},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!55:55)","v":569604.53318639612},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!55:55)","v":581710.21804422606},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!55:55)","v":594507.8428411989},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!55:55)","v":607587.01538370526},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!55:55)","v":620953.92972214648},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!55:55)","v":634614.91617603367},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!55:55)","v":648576.44433190627},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!55:55)","v":662845.12610720785},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!55:55)","v":677427.71888156631},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!55:55)","v":692331.12869696051},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!55:55)","v":707562.4135282936},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!55:55)","v":723128.78662591579},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!55:55)","v":183254.41022588601},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!55:55)","v":0}]
[null,null,null,"Other Cost ",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!56:56)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!56:56)","v":708292.76895211381},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!56:56)","v":952650.34826111095},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!56:56)","v":962772.92521073297},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!56:56)","v":973363.42738805083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!56:56)","v":984070.425089319},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!56:56)","v":994895.19976530119},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!56:56)","v":1008328.4602535504},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!56:56)","v":1023453.3871573536},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!56:56)","v":1038805.1879647138},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!56:56)","v":1054387.2657841844},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!56:56)","v":1073502.1469615675},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!56:56)","v":1094972.1899007992},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!56:56)","v":1116871.6336988157},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!56:56)","v":1139209.0663727922},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!56:56)","v":1163420.4360884521},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!56:56)","v":1189015.6856823978},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!56:56)","v":1215174.0307674105},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!56:56)","v":1241907.859444293},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!56:56)","v":1269229.8323520673},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!56:56)","v":1297152.8886638125},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!56:56)","v":1325690.2522144157},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!56:56)","v":1354855.4377631326},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!56:56)","v":1384662.257393921},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!56:56)","v":1415124.8270565872},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!56:56)","v":1446257.5732518316},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!56:56)","v":366508.82045177202},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!56:56)","v":0}]
[null,null,null,"Food and Other Costs ",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!57:57)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!57:57)","v":460390.29981887399},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!57:57)","v":619222.72636972216},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!57:57)","v":625802.40138697647},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!57:57)","v":632686.22780223307},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!57:57)","v":639645.77630805736},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!57:57)","v":646681.87984744587},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!57:57)","v":655413.49916480784},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!57:57)","v":665244.70165227982},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!57:57)","v":675223.37217706407},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!57:57)","v":685351.72275971982},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!57:57)","v":697776.39552501892},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!57:57)","v":711731.92343551945},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!57:57)","v":725966.56190423016},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!57:57)","v":740485.89314231509},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!57:57)","v":756223.28345749388},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!57:57)","v":772860.19569355878},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!57:57)","v":789863.11999881687},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!57:57)","v":807240.10863879055},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!57:57)","v":824999.39102884359},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!57:57)","v":843149.37763147824},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!57:57)","v":861698.66393937031},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!57:57)","v":880656.03454603627},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!57:57)","v":900030.46730604861},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!57:57)","v":919831.13758678164},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!57:57)","v":940067.42261369061},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!57:57)","v":238230.73329365181},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!57:57)","v":0}]
[null,null,null,"Total Cost",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!60:60)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!60:60)","v":2703317.4015005678},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!60:60)","v":3635948.8291965737},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!60:60)","v":3674583.331220964},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!60:60)","v":3715003.7478643935},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!60:60)","v":3755868.7890909011},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!60:60)","v":3797183.3457708997},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!60:60)","v":3848453.6233010506},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!60:60)","v":3906180.4276505662},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!60:60)","v":3964773.1340653244},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!60:60)","v":4024244.7310763034},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!60:60)","v":4097199.8609033162},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!60:60)","v":4179143.8581213839},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!60:60)","v":4262726.7352838125},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!60:60)","v":4347981.2699894905},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!60:60)","v":4440387.9977375921},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!60:60)","v":4538076.5336878188},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!60:60)","v":4637914.2174289497},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!60:60)","v":4739948.3302123845},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!60:60)","v":4844227.1934770569},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!60:60)","v":4950800.1917335512},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!60:60)","v":5059717.7959516868},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!60:60)","v":5171031.5874626227},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!60:60)","v":5284794.2823867984},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!60:60)","v":5401059.7565993071},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!60:60)","v":5519883.0712444894},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!60:60)","v":1398841.9980575964},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!60:60)","v":0}]
[]
[null,null,null,"Operating Cash Flow",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!62:62)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!62:62)","v":503378.94894247444},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!62:62)","v":946939.19433580595},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!62:62)","v":1320269.6960988592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!62:62)","v":1702023.2166409104},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!62:62)","v":1813182.5605745735},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!62:62)","v":1833127.5687408929},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!62:62)","v":1857878.7989658415},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!62:62)","v":1885746.9809503295},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!62:62)","v":1914033.1856645842},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!62:62)","v":1942743.6834495529},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!62:62)","v":1970498.1852049369},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!62:62)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!62:62)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!62:62)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!62:62)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!62:62)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!62:62)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!62:62)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!62:62)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!62:62)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!62:62)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!62:62)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!62:62)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!62:62)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!62:62)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!62:62)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!62:62)","v":0}]
[]
[null,null,null,"Cap Rate/ Exit Proceed",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!64:64)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!64:64)","v":28513365.042341303},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!64:64)","v":0}]
[]
["Capital Allowances and Taxes on Operations",null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!66:66)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!66:66)","v":0}]
[null,null,"Depreciation",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!73:73)","v":893249.99999999977},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!73:73)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!73:73)","v":297749.99999999994},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!73:73)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!73:73)","v":0}]
[]
[null,null,"Operating Income",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!77:77)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!77:77)","v":-389871.05105752539},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!77:77)","v":-244060.80566419382},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!77:77)","v":129269.69609885942},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!77:77)","v":511023.2166409106},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!77:77)","v":622182.56057457393},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!77:77)","v":642127.56874089316},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!77:77)","v":666878.79896584176},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!77:77)","v":694746.98095032957},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!77:77)","v":723033.18566458439},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!77:77)","v":751743.68344955333},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!77:77)","v":1672748.1852049369},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!77:77)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!77:77)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!77:77)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!77:77)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!77:77)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!77:77)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!77:77)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!77:77)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!77:77)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!77:77)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!77:77)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!77:77)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!77:77)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!77:77)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!77:77)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!77:77)","v":0}]
[null,null,"Taxes on Operating Income",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!78:78)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!78:78)","v":-77974.21021150508},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!78:78)","v":-48812.161132838766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!78:78)","v":25853.939219771884},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!78:78)","v":102204.64332818214},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!78:78)","v":124436.5121149148},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!78:78)","v":128425.51374817864},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!78:78)","v":133375.75979316837},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!78:78)","v":138949.39619006592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!78:78)","v":144606.63713291689},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!78:78)","v":150348.73668991067},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!78:78)","v":334549.63704098738},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!78:78)","v":399554.55056336313},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!78:78)","v":405074.87493025465},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!78:78)","v":410661.13198488514},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!78:78)","v":415224.41938295495},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!78:78)","v":419146.14853365801},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!78:78)","v":423060.3179803135},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!78:78)","v":426965.07233001594},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!78:78)","v":430858.48496778664},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!78:78)","v":434738.55594242498},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!78:78)","v":438603.20979600208},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!78:78)","v":442450.2933355688},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!78:78)","v":446277.5733456391},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!78:78)","v":450082.73423995124},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!78:78)","v":453863.37565099087},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!78:78)","v":114053.46016936522},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!78:78)","v":0}]
[]
[null,null,"Project Cash Flow",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!80:80)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!80:80)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!80:80)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!80:80)","v":-4120000.0000000019},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!80:80)","v":-3919999.9999999986},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!80:80)","v":-5600000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!80:80)","v":21353.159153979504},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!80:80)","v":995751.35546864476},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!80:80)","v":1294415.7568790873},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!80:80)","v":1599818.5733127282},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!80:80)","v":1688746.0484596589},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!80:80)","v":1704702.0549927142},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!80:80)","v":1724503.0391726731},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!80:80)","v":1746797.5847602633},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!80:80)","v":1769426.5485316673},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!80:80)","v":1792394.9467596423},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!80:80)","v":1635948.5481639495},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!80:80)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!80:80)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!80:80)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!80:80)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!80:80)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!80:80)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!80:80)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!80:80)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!80:80)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!80:80)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!80:80)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!80:80)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!80:80)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!80:80)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!80:80)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!80:80)","v":0}]
[null,null,"Project IRR"]
[]
["Sources and Uses - Financing During Construction"]
[null,"Uses"]
[null,null,"Development Cost",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!85:85)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!85:85)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!85:85)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!85:85)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!85:85)","v":0}]
[null,null,"Land Cost",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!86:86)","v":3000000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!86:86)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!86:86)","v":0}]
[null,null,"Construction Cost",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!87:87)","v":1120000.0000000002},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!87:87)","v":3919999.9999999986},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!87:87)","v":5600000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!87:87)","v":560000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!87:87)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!87:87)","v":0}]
[null,null,"Intrest During Construction",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!88:88)","v":124087.33333333333},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!88:88)","v":286187.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!88:88)","v":514825},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!88:88)","v":224312.49999999997},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!88:88)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!88:88)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!89:89)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!89:89)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!89:89)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!89:89)","v":4244087.333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!89:89)","v":4206187.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!89:89)","v":6114825},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!89:89)","v":784312.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!89:89)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!89:89)","v":0}]
[]
[null,"Sources of Funds",null,null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!91:91)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!91:91)","v":0}]
[null,null,"Land Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!92:92)","v":2400000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!92:92)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!92:92)","v":0}]
[null,null,"Construction Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!93:93)","v":727999.99999999988},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!93:93)","v":2548000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!93:93)","v":3640000.0000000005},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!93:93)","v":364000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!93:93)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!93:93)","v":0}]
[null,null,"Equity Funding",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!94:94)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!94:94)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!94:94)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!94:94)","v":1116087.3333333335},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!94:94)","v":1658187.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!94:94)","v":2474825},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!94:94)","v":420312.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!94:94)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!94:94)","v":0}]
[null,null,null,"Total Souces",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!95:95)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!95:95)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!95:95)","v":236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!95:95)","v":4244087.333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!95:95)","v":4206187.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!95:95)","v":6114825},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!95:95)","v":784312.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!95:95)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!95:95)","v":0}]
[]
["Profit and Loss",null,null,null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!136:136)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!136:136)","v":0}]
[null,null,"Revenues",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!139:139)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!139:139)","v":3206696.3504430423},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!139:139)","v":4582888.0235323794},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!139:139)","v":4994853.0273198234},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!139:139)","v":5417026.9645053037},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!139:139)","v":5569051.3496654741},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!139:139)","v":5630310.9145117924},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!139:139)","v":5706332.4222668922},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!139:139)","v":5791927.4086008957},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!139:139)","v":5878806.3197299084},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!139:139)","v":5966988.4145258572},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!139:139)","v":6067698.0461082533},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!139:139)","v":6176916.6109381989},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!139:139)","v":6288101.1099350862},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!139:139)","v":6401286.9299139166},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!139:139)","v":6516510.0946523668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!139:139)","v":6633807.2763561076},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!139:139)","v":6753215.8073305171},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!139:139)","v":6874773.691862464},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!139:139)","v":6998519.6183159901},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!139:139)","v":7124492.9714456759},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!139:139)","v":7252733.8449316975},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!139:139)","v":7383283.0541404663},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!139:139)","v":7516182.1491149934},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!139:139)","v":7651473.4277990628},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!139:139)","v":7789199.949499445},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!139:139)","v":1969109.2989044224},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!139:139)","v":0}]
[null,null,"Less: Operating Cost",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!140:140)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!140:140)","v":2703317.4015005678},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!140:140)","v":3635948.8291965737},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!140:140)","v":3674583.331220964},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!140:140)","v":3715003.7478643935},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!140:140)","v":3755868.7890909011},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!140:140)","v":3797183.3457708997},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!140:140)","v":3848453.6233010506},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!140:140)","v":3906180.4276505662},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!140:140)","v":3964773.1340653244},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!140:140)","v":4024244.7310763034},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!140:140)","v":4097199.8609033162},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!140:140)","v":4179143.8581213839},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!140:140)","v":4262726.7352838125},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!140:140)","v":4347981.2699894905},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!140:140)","v":4440387.9977375921},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!140:140)","v":4538076.5336878188},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!140:140)","v":4637914.2174289497},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!140:140)","v":4739948.3302123845},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!140:140)","v":4844227.1934770569},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!140:140)","v":4950800.1917335512},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!140:140)","v":5059717.7959516868},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!140:140)","v":5171031.5874626227},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!140:140)","v":5284794.2823867984},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!140:140)","v":5401059.7565993071},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!140:140)","v":5519883.0712444894},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!140:140)","v":1398841.9980575964},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!140:140)","v":0}]
[null,null,null,"EBITDA",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!141:141)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!141:141)","v":503378.94894247444},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!141:141)","v":946939.19433580595},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!141:141)","v":1320269.6960988592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!141:141)","v":1702023.2166409104},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!141:141)","v":1813182.5605745735},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!141:141)","v":1833127.5687408929},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!141:141)","v":1857878.7989658415},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!141:141)","v":1885746.9809503295},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!141:141)","v":1914033.1856645842},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!141:141)","v":1942743.6834495529},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!141:141)","v":1970498.1852049369},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!141:141)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!141:141)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!141:141)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!141:141)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!141:141)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!141:141)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!141:141)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!141:141)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!141:141)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!141:141)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!141:141)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!141:141)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!141:141)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!141:141)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!141:141)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!141:141)","v":0}]
[null,null,"Less: Base Depreciation",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!142:142)","v":893249.99999999977},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!142:142)","v":1190999.9999999998},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!142:142)","v":297749.99999999994},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!142:142)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!142:142)","v":0}]
[null,null,"Less: Depreciation in Capitalised Interest",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!143:143)","v":86205.925000000003},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!143:143)","v":114941.23333333334},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!143:143)","v":28735.308333332883},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!143:143)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!143:143)","v":0}]
[null,null,null,"EBIT",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!144:144)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!144:144)","v":-476076.97605752543},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!144:144)","v":-359002.03899752721},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!144:144)","v":14328.462765526085},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!144:144)","v":396081.98330757726},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!144:144)","v":507241.32724124059},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!144:144)","v":527186.33540755976},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!144:144)","v":551937.56563250837},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!144:144)","v":579805.74761699617},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!144:144)","v":608091.952331251},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!144:144)","v":636802.45011621993},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!144:144)","v":1644012.876871604},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!144:144)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!144:144)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!144:144)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!144:144)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!144:144)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!144:144)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!144:144)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!144:144)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!144:144)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!144:144)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!144:144)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!144:144)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!144:144)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!144:144)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!144:144)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!144:144)","v":0}]
[null,null,"Less: Interest on Land Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!145:145)","v":52650},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!145:145)","v":63900},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!145:145)","v":66150},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!145:145)","v":57750.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!145:145)","v":49350.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!145:145)","v":40950.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!145:145)","v":37200},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!145:145)","v":27600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!145:145)","v":18000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!145:145)","v":8400},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!145:145)","v":675},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!145:145)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!145:145)","v":0}]
[null,null,"Less: Interest on Construction Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!146:146)","v":189736.7690942903},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!146:146)","v":245115.88205961592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!146:146)","v":262312.76238856115},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!146:146)","v":236036.94367092461},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!146:146)","v":201846.77056955374},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!146:146)","v":165726.40961148264},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!146:146)","v":144345.61555105628},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!146:146)","v":100672.63278807914},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!146:146)","v":54931.533830300425},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!146:146)","v":9901.3011446321852},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!146:146)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!146:146)","v":0}]
[null,null,null,"EBT",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!147:147)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!147:147)","v":-718463.74515181582},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!147:147)","v":-668017.92105714302},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!147:147)","v":-314134.29962303507},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!147:147)","v":102295.03963665264},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!147:147)","v":256044.55667168685},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!147:147)","v":320509.92579607712},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!147:147)","v":370391.95008145203},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!147:147)","v":451533.11482891702},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!147:147)","v":535160.41850095056},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!147:147)","v":618501.14897158789},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!147:147)","v":1643337.876871604},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!147:147)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!147:147)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!147:147)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!147:147)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!147:147)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!147:147)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!147:147)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!147:147)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!147:147)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!147:147)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!147:147)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!147:147)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!147:147)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!147:147)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!147:147)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!147:147)","v":0}]
[null,null,"Less: Taxes",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!148:148)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!148:148)","v":-143692.74903036316},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!148:148)","v":-133603.58421142862},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!148:148)","v":-62826.859924607023},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!148:148)","v":20459.007927330531},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!148:148)","v":51208.911334337376},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!148:148)","v":64101.985159215423},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!148:148)","v":74078.390016290417},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!148:148)","v":90306.622965783405},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!148:148)","v":107032.08370019011},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!148:148)","v":123700.22979431757},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!148:148)","v":328667.57537432085},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!148:148)","v":399554.55056336313},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!148:148)","v":405074.87493025465},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!148:148)","v":410661.13198488514},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!148:148)","v":415224.41938295495},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!148:148)","v":419146.14853365801},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!148:148)","v":423060.3179803135},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!148:148)","v":426965.07233001594},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!148:148)","v":430858.48496778664},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!148:148)","v":434738.55594242498},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!148:148)","v":438603.20979600208},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!148:148)","v":442450.2933355688},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!148:148)","v":446277.5733456391},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!148:148)","v":450082.73423995124},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!148:148)","v":453863.37565099087},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!148:148)","v":114053.46016936522},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!148:148)","v":0}]
[null,null,null,"Earnings",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!149:149)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!149:149)","v":-574770.99612145266},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!149:149)","v":-534414.33684571448},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!149:149)","v":-251307.43969842809},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!149:149)","v":81836.031709322124},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!149:149)","v":204835.64533734947},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!149:149)","v":256407.94063686169},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!149:149)","v":296313.56006516167},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!149:149)","v":361226.49186313362},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!149:149)","v":428128.33480076044},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!149:149)","v":494800.91917727015},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!149:149)","v":1314670.3014972834},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!149:149)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!149:149)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!149:149)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!149:149)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!149:149)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!149:149)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!149:149)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!149:149)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!149:149)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!149:149)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!149:149)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!149:149)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!149:149)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!149:149)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!149:149)","v":456213.84067746083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!149:149)","v":0}]
[]
["Cash Flow"]
[null,null,"EBITDA",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!152:152)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!152:152)","v":503378.94894247444},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!152:152)","v":946939.19433580595},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!152:152)","v":1320269.6960988592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!152:152)","v":1702023.2166409104},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!152:152)","v":1813182.5605745735},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!152:152)","v":1833127.5687408929},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!152:152)","v":1857878.7989658415},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!152:152)","v":1885746.9809503295},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!152:152)","v":1914033.1856645842},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!152:152)","v":1942743.6834495529},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!152:152)","v":1970498.1852049369},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!152:152)","v":1997772.7528168156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!152:152)","v":2025374.3746512732},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!152:152)","v":2053305.6599244254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!152:152)","v":2076122.096914775},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!152:152)","v":2095730.7426682899},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!152:152)","v":2115301.5899015674},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!152:152)","v":2134825.3616500795},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!152:152)","v":2154292.4248389332},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!152:152)","v":2173692.7797121247},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!152:152)","v":2193016.0489800102},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!152:152)","v":2212251.4666778441},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!152:152)","v":2231387.8667281955},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!152:152)","v":2250413.6711997562},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!152:152)","v":2269316.8782549542},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!152:152)","v":570267.30084682605},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!152:152)","v":0}]
[null,null,"Less: Taxes",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!153:153)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!153:153)","v":-143692.74903036316},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!153:153)","v":-133603.58421142862},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!153:153)","v":-62826.859924607023},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!153:153)","v":20459.007927330531},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!153:153)","v":51208.911334337376},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!153:153)","v":64101.985159215423},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!153:153)","v":74078.390016290417},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!153:153)","v":90306.622965783405},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!153:153)","v":107032.08370019011},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!153:153)","v":123700.22979431757},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!153:153)","v":328667.57537432085},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!153:153)","v":399554.55056336313},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!153:153)","v":405074.87493025465},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!153:153)","v":410661.13198488514},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!153:153)","v":415224.41938295495},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!153:153)","v":419146.14853365801},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!153:153)","v":423060.3179803135},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!153:153)","v":426965.07233001594},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!153:153)","v":430858.48496778664},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!153:153)","v":434738.55594242498},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!153:153)","v":438603.20979600208},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!153:153)","v":442450.2933355688},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!153:153)","v":446277.5733456391},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!153:153)","v":450082.73423995124},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!153:153)","v":453863.37565099087},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!153:153)","v":114053.46016936522},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!153:153)","v":0}]
[null,null,"Add: Exit Proceeds",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!154:154)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!154:154)","v":28513365.042341303},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!154:154)","v":0}]
[null,null,null,"Operting Cash Flow",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!155:155)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!155:155)","v":647071.6979728376},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!155:155)","v":1080542.7785472346},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!155:155)","v":1383096.5560234664},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!155:155)","v":1681564.2087135799},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!155:155)","v":1761973.6492402365},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!155:155)","v":1769025.5835816776},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!155:155)","v":1783800.4089495512},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!155:155)","v":1795440.3579845459},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!155:155)","v":1807001.1019643941},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!155:155)","v":1819043.4536552355},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!155:155)","v":1641830.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!155:155)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!155:155)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!155:155)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!155:155)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!155:155)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!155:155)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!155:155)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!155:155)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!155:155)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!155:155)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!155:155)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!155:155)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!155:155)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!155:155)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!155:155)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!155:155)","v":0}]
[null,null,"Less: Interest on Land Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!156:156)","v":52650},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!156:156)","v":63900},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!156:156)","v":66150},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!156:156)","v":57750.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!156:156)","v":49350.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!156:156)","v":40950.000000000007},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!156:156)","v":37200},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!156:156)","v":27600},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!156:156)","v":18000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!156:156)","v":8400},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!156:156)","v":675},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!156:156)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!156:156)","v":0}]
[null,null,"Less: Interest on Construction Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!157:157)","v":189736.7690942903},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!157:157)","v":245115.88205961592},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!157:157)","v":262312.76238856115},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!157:157)","v":236036.94367092461},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!157:157)","v":201846.77056955374},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!157:157)","v":165726.40961148264},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!157:157)","v":144345.61555105628},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!157:157)","v":100672.63278807914},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!157:157)","v":54931.533830300425},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!157:157)","v":9901.3011446321852},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!157:157)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!157:157)","v":0}]
[null,null,null,"Cash Flow After Interest",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!158:158)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!158:158)","v":404684.92887854727},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!158:158)","v":771526.89648761856},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!158:158)","v":1054633.793634905},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!158:158)","v":1387777.2650426552},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!158:158)","v":1510776.8786706824},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!158:158)","v":1562349.173970195},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!158:158)","v":1602254.7933984948},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!158:158)","v":1667167.7251964668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!158:158)","v":1734069.5681340937},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!158:158)","v":1800742.1525106032},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!158:158)","v":1641155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!158:158)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!158:158)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!158:158)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!158:158)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!158:158)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!158:158)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!158:158)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!158:158)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!158:158)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!158:158)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!158:158)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!158:158)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!158:158)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!158:158)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!158:158)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!158:158)","v":0}]
[null,null,"Less: Scheduled Repayment on Land Above",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!159:159)","v":180000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!159:159)","v":240000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!159:159)","v":60000},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!159:159)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!159:159)","v":0}]
[null,null,null,"Cash Flow After Land Loan Repayment",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!160:160)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!160:160)","v":224684.92887854727},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!160:160)","v":531526.89648761856},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!160:160)","v":814633.79363490501},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!160:160)","v":1147777.2650426552},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!160:160)","v":1270776.8786706827},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!160:160)","v":1322349.173970195},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!160:160)","v":1362254.7933984948},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!160:160)","v":1427167.7251964668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!160:160)","v":1494069.5681340937},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!160:160)","v":1560742.1525106032},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!160:160)","v":1581155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!160:160)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!160:160)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!160:160)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!160:160)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!160:160)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!160:160)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!160:160)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!160:160)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!160:160)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!160:160)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!160:160)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!160:160)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!160:160)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!160:160)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!160:160)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!160:160)","v":0}]
[null,null,"Less: Repayment of Land Loan balance at Exit",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!161:161)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!161:161)","v":0}]
[null,null,null,"Cash Flow After Land Loan Repayment at Exit",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!162:162)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!162:162)","v":224684.92887854727},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!162:162)","v":531526.89648761856},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!162:162)","v":814633.79363490501},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!162:162)","v":1147777.2650426552},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!162:162)","v":1270776.8786706827},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!162:162)","v":1322349.173970195},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!162:162)","v":1362254.7933984948},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!162:162)","v":1427167.7251964668},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!162:162)","v":1494069.5681340937},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!162:162)","v":1560742.1525106032},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!162:162)","v":1581155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!162:162)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!162:162)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!162:162)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!162:162)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!162:162)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!162:162)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!162:162)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!162:162)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!162:162)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!162:162)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!162:162)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!162:162)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!162:162)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!162:162)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!162:162)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!162:162)","v":0}]
[null,null,"Less: Repayment of Construction Loan",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!163:163)","v":157279.45021498308},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!163:163)","v":372068.82754133304},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!163:163)","v":570243.65554443351},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!163:163)","v":803444.0855298586},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!163:163)","v":889543.81506947777},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!163:163)","v":925644.42177913629},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!163:163)","v":953578.35537894629},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!163:163)","v":999017.40763752663},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!163:163)","v":1045848.6976938656},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!163:163)","v":563331.283610438},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!163:163)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!163:163)","v":0}]
[null,null,null,"Cash Flow After Repayment",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!164:164)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!164:164)","v":67405.478663564194},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!164:164)","v":159458.06894628564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!164:164)","v":244390.13809047156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!164:164)","v":344333.17951279657},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!164:164)","v":381233.06360120478},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!164:164)","v":396704.75219105848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!164:164)","v":408676.43801954848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!164:164)","v":428150.31755894003},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!164:164)","v":448220.87044022814},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!164:164)","v":997410.86890016519},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!164:164)","v":1581155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!164:164)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!164:164)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!164:164)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!164:164)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!164:164)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!164:164)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!164:164)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!164:164)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!164:164)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!164:164)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!164:164)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!164:164)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!164:164)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!164:164)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!164:164)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!164:164)","v":0}]
[null,null,"Less: Repayment of Construction Loan at Exit",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!165:165)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!165:165)","v":0}]
[null,null,null,"Dividends",null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!166:166)","v":0},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!166:166)","v":67405.478663564194},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!166:166)","v":159458.06894628564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!166:166)","v":244390.13809047156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!166:166)","v":344333.17951279657},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!166:166)","v":381233.06360120478},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!166:166)","v":396704.75219105848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!166:166)","v":408676.43801954848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!166:166)","v":428150.31755894003},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!166:166)","v":448220.87044022814},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!166:166)","v":997410.86890016519},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!166:166)","v":1581155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!166:166)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!166:166)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!166:166)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!166:166)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!166:166)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!166:166)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!166:166)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!166:166)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!166:166)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!166:166)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!166:166)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!166:166)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!166:166)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!166:166)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!166:166)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!166:166)","v":0}]
[]
["Net Cash Flows"]
[null,null,"Equity Cash Flow",null,null,null,{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!G$3,'Financial Model'!168:168)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!H$3,'Financial Model'!168:168)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!I$3,'Financial Model'!168:168)","v":-236666.66666666666},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!J$3,'Financial Model'!168:168)","v":-1116087.3333333335},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!K$3,'Financial Model'!168:168)","v":-1658187.5},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!L$3,'Financial Model'!168:168)","v":-2474825},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!M$3,'Financial Model'!168:168)","v":-352907.02133643581},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!N$3,'Financial Model'!168:168)","v":159458.06894628564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!O$3,'Financial Model'!168:168)","v":244390.13809047156},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!P$3,'Financial Model'!168:168)","v":344333.17951279657},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Q$3,'Financial Model'!168:168)","v":381233.06360120478},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!R$3,'Financial Model'!168:168)","v":396704.75219105848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!S$3,'Financial Model'!168:168)","v":408676.43801954848},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!T$3,'Financial Model'!168:168)","v":428150.31755894003},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!U$3,'Financial Model'!168:168)","v":448220.87044022814},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!V$3,'Financial Model'!168:168)","v":997410.86890016519},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!W$3,'Financial Model'!168:168)","v":1581155.609830616},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!X$3,'Financial Model'!168:168)","v":1598218.2022534525},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Y$3,'Financial Model'!168:168)","v":1620299.4997210184},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!Z$3,'Financial Model'!168:168)","v":1642644.5279395403},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AA$3,'Financial Model'!168:168)","v":1660897.6775318198},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AB$3,'Financial Model'!168:168)","v":1676584.594134632},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AC$3,'Financial Model'!168:168)","v":1692241.271921254},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AD$3,'Financial Model'!168:168)","v":1707860.2893200638},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AE$3,'Financial Model'!168:168)","v":1723433.9398711466},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AF$3,'Financial Model'!168:168)","v":1738954.2237696999},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AG$3,'Financial Model'!168:168)","v":1754412.8391840083},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AH$3,'Financial Model'!168:168)","v":1769801.1733422752},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AI$3,'Financial Model'!168:168)","v":1785110.2933825564},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AJ$3,'Financial Model'!168:168)","v":1800330.936959805},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AK$3,'Financial Model'!168:168)","v":1815453.5026039635},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AL$3,'Financial Model'!168:168)","v":28969578.883018766},{"$f":"SUMIF('Financial Model'!$12:$12,'Annual Model'!AM$3,'Financial Model'!168:168)","v":0}]
[null,null,"Equity IRR",null,{"$f":"IRR(G83:AM83)","v":0.118090607108853}]

{"sheet":"Key Points","index":4,"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"]