{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Contents","Colour Code","Simple Model","Simple Model Scenario","Summary","Financial Model","Annual Model","Scenario","Financial Model Exercise"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":2,"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":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Colour Code","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["COLOR CODES"]
[]
[null,"SHEET TABS"]
[null,null,"Blue","Input Sheets"]
[]
[null,null,"White ","Calculation Sheets"]
[]
[null,null,"Dark Red","Output Sheets"]
[null,"CELL COLOR CODES"]
[null,null,"Blue font ","Assumptions"]
[]
[null,null,"Black font & light gray background","Sum total of a row "]
[]
[null,null,{"$f":"D14","v":"Empty_Cell"},"Empty_Cell"]
[]
[null,null,0,"Check"]
[]
[null,null,"Green font","Links to other sheets"]
[null,"OTHER"]
[null,null,"White font + Dark red shade + Bold + Capitalised","Section separator"]

{"sheet":"Simple Model","index":2,"n_rows":80,"n_cols":31,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
["Assumptions"]
[null,"Operating"]
[null,null,"Base Net Rent",72]
[null,null,"Year",null,0,6,10,15]
[null,null,"Inflation Rate",null,0,0.05,7.0000000000000007E-2,0.08]
[null,null,"Capital Expenditure",800]
[null,null,"Hurdle Rate",0.11]
[null,"Financing"]
[null,null,"Debt to Capital",0.8]
[null,null,"Interest Rate"]
[null,null,"Base Rate",7.0000000000000007E-2]
[null,null,"Credits Spread",0.01]
[null,null,"Total Interest Rate",{"$f":"SUM(D13:D14)","v":0.08}]
[null,null,"Maturity",15]
[]
["Operating Analysis"]
[null,null,"Capital Expenditure",null,null,{"$f":"D8","v":800}]
[null,null,"Inflation Rate with Lookup",null,null,{"$f":"LOOKUP(F1,6:6,7:7)","v":0},{"$f":"LOOKUP(G1,6:6,7:7)","v":0},{"$f":"LOOKUP(H1,6:6,7:7)","v":0},{"$f":"LOOKUP(I1,6:6,7:7)","v":0},{"$f":"LOOKUP(J1,6:6,7:7)","v":0},{"$f":"LOOKUP(K1,6:6,7:7)","v":0},{"$f":"LOOKUP(L1,6:6,7:7)","v":0.05},{"$f":"LOOKUP(M1,6:6,7:7)","v":0.05},{"$f":"LOOKUP(N1,6:6,7:7)","v":0.05},{"$f":"LOOKUP(O1,6:6,7:7)","v":0.05},{"$f":"LOOKUP(P1,6:6,7:7)","v":7.0000000000000007E-2},{"$f":"LOOKUP(Q1,6:6,7:7)","v":7.0000000000000007E-2},{"$f":"LOOKUP(R1,6:6,7:7)","v":7.0000000000000007E-2},{"$f":"LOOKUP(S1,6:6,7:7)","v":7.0000000000000007E-2},{"$f":"LOOKUP(T1,6:6,7:7)","v":7.0000000000000007E-2},{"$f":"LOOKUP(U1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(V1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(W1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(X1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(Y1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(Z1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(AA1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(AB1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(AC1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(AD1,6:6,7:7)","v":0.08},{"$f":"LOOKUP(AE1,6:6,7:7)","v":0.08}]
[null,null,"Inflation Index",null,null,1,{"$f":"F21*(1+G20)","v":1},{"$f":"G21*(1+H20)","v":1},1,1,1,1.05,1.1025,1.1576250000000001,1.2155062500000002,1.3005916875000003,1.3916331056250004,1.4890474230187505,1.593280742630063,1.7048103946141675,1.8411952261833011,1.9884908442779654,2.1475701118202029,2.3193757207658194,2.5049257784270851,2.705319840701252,2.9217454279573523,3.1554850621939408,3.4079238671694561,3.6805577765430129,3.975002398666454]
[null,null,"Net Rental",0.05,null,null,{"$f":"$D$5*G21","v":72},{"$f":"$D$5*H21","v":72},{"$f":"$D$5*I21","v":72},{"$f":"$D$5*J21","v":72},{"$f":"$D$5*K21","v":72},{"$f":"$D$5*L21","v":75.600000000000009},{"$f":"$D$5*M21","v":79.38},{"$f":"$D$5*N21","v":83.349000000000004},{"$f":"$D$5*O21","v":87.51645000000002},{"$f":"$D$5*P21","v":93.642601500000026},{"$f":"$D$5*Q21","v":100.19758360500003},{"$f":"$D$5*R21","v":107.21141445735003},{"$f":"$D$5*S21","v":114.71621346936453},{"$f":"$D$5*T21","v":122.74634841222006},{"$f":"$D$5*U21","v":132.56605628519767},{"$f":"$D$5*V21","v":143.17134078801351},{"$f":"$D$5*W21","v":154.62504805105459},{"$f":"$D$5*X21","v":166.995051895139},{"$f":"$D$5*Y21","v":180.35465604675014},{"$f":"$D$5*Z21","v":194.78302853049013},{"$f":"$D$5*AA21","v":210.36567081292935},{"$f":"$D$5*AB21","v":227.19492447796372},{"$f":"$D$5*AC21","v":245.37051843620083},{"$f":"$D$5*AD21","v":265.00015991109694},{"$f":"$D$5*AE21","v":286.20017270398466}]
[]
[null,null,"Pre Tax Cashflow",null,null,{"$f":"F22-F19","v":-800},{"$f":"G22-G19","v":72},72,72,72,72,75.600000000000009,79.38,83.349000000000004,87.51645000000002,93.642601500000026,100.19758360500003,107.21141445735003,114.71621346936453,122.74634841222006,132.56605628519767,143.17134078801351,154.62504805105459,166.995051895139,180.35465604675014,194.78302853049013,210.36567081292935,227.19492447796372,245.37051843620083,265.00015991109694,286.20017270398466]
[null,null,"Pre Tax IRR",{"$f":"IRR(24:24)","v":0.11453462030783967}]
[null,null,"Hurdle Rate",{"$f":"D9","v":0.11}]
[null,null,"NPV",{"$f":"NPV(D26,F24:AE24)","v":31.825197182465281}]
[]
["Financing"]
[null,null,"Total Debt",{"$f":"D11","v":0.8},null,{"$f":"D8*D11","v":640}]
[]
[null,null,"Repayment Flag",{"$f":"D16","v":15},null,null,{"$f":"G1<=$D$16","v":true},{"$f":"H1<=$D$16","v":true},{"$f":"I1<=$D$16","v":true},{"$f":"J1<=$D$16","v":true},{"$f":"K1<=$D$16","v":true},{"$f":"L1<=$D$16","v":true},{"$f":"M1<=$D$16","v":true},{"$f":"N1<=$D$16","v":true},{"$f":"O1<=$D$16","v":true},{"$f":"P1<=$D$16","v":true},{"$f":"Q1<=$D$16","v":true},{"$f":"R1<=$D$16","v":true},{"$f":"S1<=$D$16","v":true},{"$f":"T1<=$D$16","v":true},{"$f":"U1<=$D$16","v":true},{"$f":"V1<=$D$16","v":false},{"$f":"W1<=$D$16","v":false},{"$f":"X1<=$D$16","v":false},{"$f":"Y1<=$D$16","v":false},{"$f":"Z1<=$D$16","v":false},{"$f":"AA1<=$D$16","v":false},{"$f":"AB1<=$D$16","v":false},{"$f":"AC1<=$D$16","v":false},{"$f":"AD1<=$D$16","v":false},{"$f":"AE1<=$D$16","v":false}]
[null,null,"Mortgage Payment",{"$f":"PMT(D15,D16,-F30)","v":74.77090875905283},null,{"$f":"-F30","v":-640},{"$f":"$D$33*G32","v":74.77090875905283},{"$f":"$D$33*H32","v":74.77090875905283},74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt IRR",{"$f":"IRR(F33:AE33)","v":8.0000000000001181E-2}]
[]
[null,null,"Opening Balance"]
[null,null,"Add Funding"]
[null,null,"Less: Repayment"]
[null,null,"Closing Balance"]
[]
["Financial Statement"]
[null,null,"Net Rental",null,null,null,{"$f":"G22","v":72},{"$f":"H22","v":72},72,72,72,75.600000000000009,79.38,83.349000000000004,87.51645000000002,93.642601500000026,100.19758360500003,107.21141445735003,114.71621346936453,122.74634841222006,132.56605628519767,143.17134078801351,154.62504805105459,166.995051895139,180.35465604675014,194.78302853049013,210.36567081292935,227.19492447796372,245.37051843620083,265.00015991109694,286.20017270398466]
[null,null,"Less: Interest and Principal",null,null,null,{"$f":"G33","v":74.77090875905283},{"$f":"H33","v":74.77090875905283},74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,74.77090875905283,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Debt Service"]
[]
[]
[null,null,"Equity Cashflow",null,null,{"$f":"F24+F30","v":-160},{"$f":"G24-G33","v":-2.7709087590528299},{"$f":"H24-H33","v":-2.7709087590528299},{"$f":"I24-I33","v":-2.7709087590528299},{"$f":"J24-J33","v":-2.7709087590528299},{"$f":"K24-K33","v":-2.7709087590528299},{"$f":"L24-L33","v":0.82909124094717868},{"$f":"M24-M33","v":4.6090912409471656},{"$f":"N24-N33","v":8.5780912409471739},{"$f":"O24-O33","v":12.74554124094719},{"$f":"P24-P33","v":18.871692740947196},{"$f":"Q24-Q33","v":25.426674845947204},{"$f":"R24-R33","v":32.440505698297201},{"$f":"S24-S33","v":39.945304710311703},{"$f":"T24-T33","v":47.975439653167228},{"$f":"U24-U33","v":57.795147526144845},{"$f":"V24-V33","v":143.17134078801351},{"$f":"W24-W33","v":154.62504805105459},{"$f":"X24-X33","v":166.995051895139},{"$f":"Y24-Y33","v":180.35465604675014},{"$f":"Z24-Z33","v":194.78302853049013},{"$f":"AA24-AA33","v":210.36567081292935},{"$f":"AB24-AB33","v":227.19492447796372},{"$f":"AC24-AC33","v":245.37051843620083},{"$f":"AD24-AD33","v":265.00015991109694},{"$f":"AE24-AE33","v":286.20017270398466}]
[null,null,"Equity IRR",{"$f":"IRR(F47:AE47)","v":0.14725169312503783}]
[]
["Financial Ratios and Graphs"]
[null,null,null,null,null,null,{"$f":"G1","v":1},{"$f":"H1","v":2},{"$f":"I1","v":3},{"$f":"J1","v":4},{"$f":"K1","v":5},{"$f":"L1","v":6},{"$f":"M1","v":7},{"$f":"N1","v":8},{"$f":"O1","v":9},{"$f":"P1","v":10},{"$f":"Q1","v":11},{"$f":"R1","v":12},{"$f":"S1","v":13},{"$f":"T1","v":14},{"$f":"U1","v":15},{"$f":"V1","v":16},{"$f":"W1","v":17},{"$f":"X1","v":18},{"$f":"Y1","v":19},{"$f":"Z1","v":20},{"$f":"AA1","v":21},{"$f":"AB1","v":22},{"$f":"AC1","v":23},{"$f":"AD1","v":24},{"$f":"AE1","v":25}]
[null,null,"Cashflow",null,null,null,{"$f":"G24","v":72},{"$f":"H24","v":72},{"$f":"I24","v":72},{"$f":"J24","v":72},{"$f":"K24","v":72},{"$f":"L24","v":75.600000000000009},{"$f":"M24","v":79.38},{"$f":"N24","v":83.349000000000004},{"$f":"O24","v":87.51645000000002},{"$f":"P24","v":93.642601500000026},{"$f":"Q24","v":100.19758360500003},{"$f":"R24","v":107.21141445735003},{"$f":"S24","v":114.71621346936453},{"$f":"T24","v":122.74634841222006},{"$f":"U24","v":132.56605628519767},{"$f":"V24","v":143.17134078801351},{"$f":"W24","v":154.62504805105459},{"$f":"X24","v":166.995051895139},{"$f":"Y24","v":180.35465604675014},{"$f":"Z24","v":194.78302853049013},{"$f":"AA24","v":210.36567081292935},{"$f":"AB24","v":227.19492447796372},{"$f":"AC24","v":245.37051843620083},{"$f":"AD24","v":265.00015991109694},{"$f":"AE24","v":286.20017270398466}]
[null,null,"Debt Service",null,null,null,{"$f":"G33","v":74.77090875905283},{"$f":"H33","v":74.77090875905283},{"$f":"I33","v":74.77090875905283},{"$f":"J33","v":74.77090875905283},{"$f":"K33","v":74.77090875905283},{"$f":"L33","v":74.77090875905283},{"$f":"M33","v":74.77090875905283},{"$f":"N33","v":74.77090875905283},{"$f":"O33","v":74.77090875905283},{"$f":"P33","v":74.77090875905283},{"$f":"Q33","v":74.77090875905283},{"$f":"R33","v":74.77090875905283},{"$f":"S33","v":74.77090875905283},{"$f":"T33","v":74.77090875905283},{"$f":"U33","v":74.77090875905283},{"$f":"V33","v":0},{"$f":"W33","v":0},{"$f":"X33","v":0},{"$f":"Y33","v":0},{"$f":"Z33","v":0},{"$f":"AA33","v":0},{"$f":"AB33","v":0},{"$f":"AC33","v":0},{"$f":"AD33","v":0},{"$f":"AE33","v":0}]
[null,null,"DSCR",{"$f":"MIN(G54:AE54)","v":0.96294135239171685},null,null,{"$f":"IF(G53,G52/G53)","v":0.96294135239171685},{"$f":"IF(H53,H52/H53)","v":0.96294135239171685},0.96294135239171685,0.96294135239171685,0.96294135239171685,1.0110884200113028,1.0616428410118677,1.1147249830624613,1.1704612322155845,1.2523935184706756,1.3400610647636229,1.4338653392970764,1.5342359130478718,1.641632426961223,1.7729630211181209,false,false,false,false,false,false,false,false,false,false]
[null,null,"PLCR (Project Life Coverage Ratio)"]
[null,null,"NPV of Cash Flow",{"$f":"NPV(D15,52:52)","v":1142.8322050203567}]
[null,null,"NPV of Debt Service",{"$f":"NPV(D15,53:53)","v":639.99999999999955}]
[null,null,"PLCR (Project Life Coverage Ratio)",{"$f":"D56/D57","v":1.7856753203443085}]
[]
[]
[null,null,"Equity IRR",{"$f":"D48","v":0.14725169312503783},"Project IRR",{"$f":"D25","v":0.11453462030783967},"DSCR",{"$f":"D54","v":0.96294135239171685},"PLCR",{"$f":"D58","v":1.7856753203443085}]
[]
["Data Table Sensitivity"]
[null,null,null,null,null,null,null,"Maturity"]
[null,null,null,null,null,null,{"$f":"D48","v":0.14725169312503783},10,15,20,25]
[null,null,null,null,null,null,5.0000000000000001E-3,0.13795977500384637,0.15251984384942241,0.16768895471768119,0.18111458093619182]
[null,null,null,null,null,null,0.01,0.13477499881440069,0.14725169312503783,0.16033095789860674,0.17208288729220733]
[null,null,null,null,"Credits Speard",null,0.02,0.12860544071450075,0.13712801319309587,0.14615616327105352,0.1545224050925742]
[null,null,null,null,null,null,0.03,0.12269311540034544,0.12754378678061995,0.13272553998613135,0.13768364678378142]
[null,null,null,null,null,null,0.04,0.11702643853520556,0.11847977557521028,0.12004301250564842,0.12158962004753127]
[null,null,null,null,null,null,0.05,0.11159373877246792,0.10991174257684544,0.10809200964641796,0.10622747299770974]
[]
[]
[null,null,"Hurdle Rate",0.09,null,null,"Nett Rental"]
[null,null,null,null,null,{"$f":"'Simple Model'!D25","v":0.11453462030783967},60,70,80,90,100]
[null,null,null,null,"Capex",800,9.6100787227589413E-2,0.1115658832443982,0.12607502168303064,0.13988162066125454,0.15316097823380814]
[null,null,null,null,null,900,8.5077015107443144E-2,9.9637091664352528E-2,0.11321969971838031,0.12607502168303064,0.13837629557402398]
[null,null,null,null,null,1000,7.5721257537451514E-2,8.9566997416664185E-2,0.10242236798331494,0.11453462030783945,0.12607502168303064]
[null,null,null,null,null,1100,6.762460645279611E-2,8.0890772784424581E-2,9.3159046061739526E-2,0.10467404993641449,0.11560523937188116]
[null,null,null,null,null,1200,6.0508133881434834E-2,7.3293552926147143E-2,8.5077015107443366E-2,9.6100787227589413E-2,0.10653267699410751]

{"sheet":"Simple Model Scenario","index":3,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"Base Case","Low Case","High Case"]
[null,null,"Base Rent",null,72]
[null,null,"Inflation 10",null,7.0000000000000007E-2]
[null,null,"Inflation 15",null,0.08]
[null,null,"Cap Exp",null,800]
[null,null,"Interest Rate",null,7.0000000000000007E-2]

{"sheet":"Summary","index":4,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Construction Period",null,{"$f":"'Financial Model'!G13","v":24}]
[]
[null,"Project Returns - Development Analysis",null,null,null,null,null,"Credit Analysis"]
[null,null,"Pre Tax Project IRR",null,{"$f":"'Financial Model'!G177","v":0.16256056427955631},null,null,null,"DSCR",null,null,{"$f":"'Financial Model'!G242","v":1.3130088567088187}]
[null,null,"Debt IRR",null,{"$f":"'Financial Model'!G74+'Financial Model'!G75","v":9.0000000000000011E-2},null,null,null,"PLCR",null,null,{"$f":"'Financial Model'!H247","v":2.7976989689258893}]
[null,null,"Equity IRR",null,{"$f":"'Financial Model'!G235","v":0.31151011586189281},null,null,null,"Loan to PV of Cash Flow",null,null,{"$f":"1/L6","v":0.35743659739915706}]
[]
[null,"Uses of Funds"]
[null,null,{"$f":"'Financial Model'!C183","v":"Capital Expenditure"},null,{"$f":"'Financial Model'!H183","v":70463.999999999985},null,null,"Debt Structure"]
[null,null,{"$f":"'Financial Model'!C184","v":"Other"},null,{"$f":"'Financial Model'!H184","v":1409.2800000000002},null,null,null,"Loan to Value at COD",null,null,{"$f":"'Financial Model'!G73","v":0.8}]
[null,null,{"$f":"'Financial Model'!C185","v":"Unit Expenditures"},null,{"$f":"'Financial Model'!H185","v":538.50000000000011},null,null,null,"Base Debt Rate",null,null,{"$f":"'Financial Model'!G74","v":7.0000000000000007E-2}]
[null,null,"Total",null,{"$f":"'Financial Model'!H186","v":72411.779999999984},null,null,null,"Credit Spread",null,null,{"$f":"'Financial Model'!G75","v":0.02}]
[]
[null,"Souces of Funds"]
[null,null,"Debt",null,{"$f":"'Financial Model'!H189","v":57929.423999999992}]
[null,null,"Equity",null,{"$f":"'Financial Model'!H190","v":14482.355999999994}]
[null,null,"Total",null,{"$f":"'Financial Model'!H191","v":72411.779999999984}]

{"sheet":"Financial Model","index":5,"n_rows":252,"n_cols":161,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["TIMELINE",null,null,null,null,null,"Driver 1","Driver 2","Driver 3","Sum","Start"]
[null,"Period",null,null,"Number",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,"Construction Period",null,null,"Flag",null,{"$f":"G13","v":24},null,null,null,null,{"$f":"L2<=$G3","v":true},{"$f":"M2<=$G3","v":true},{"$f":"N2<=$G3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY2<=$G3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK2<=$G3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months Period",null,null,"Month",null,{"$f":"G18","v":1},{"$f":"G19","v":3},null,null,null,{"$f":"IF(L3,$G$4,$H$4)","v":1},{"$f":"IF(M3,$G$4,$H$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BY3,$G$4,$H$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EK3,$G$4,$H$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Start of Period",null,null,"Date",null,null,null,null,null,null,{"$f":"K6+1","v":"2019-08-01"},{"$f":"L6+1","v":"2019-09-01"},"2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01",{"$f":"AD6+1","v":"2021-03-01"},"2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-11-01","2022-02-01","2022-05-01","2022-08-01","2022-11-01","2023-02-01","2023-05-01","2023-08-01","2023-11-01","2024-02-01","2024-05-01","2024-08-01","2024-11-01","2025-02-01","2025-05-01","2025-08-01","2025-11-01","2026-02-01","2026-05-01","2026-08-01","2026-11-01","2027-02-01","2027-05-01","2027-08-01","2027-11-01","2028-02-01","2028-05-01","2028-08-01","2028-11-01","2029-02-01","2029-05-01","2029-08-01","2029-11-01","2030-02-01","2030-05-01","2030-08-01","2030-11-01","2031-02-01","2031-05-01","2031-08-01",{"$f":"BX6+1","v":"2031-11-01"},"2032-02-01","2032-05-01","2032-08-01","2032-11-01","2033-02-01","2033-05-01","2033-08-01","2033-11-01","2034-02-01","2034-05-01","2034-08-01","2034-11-01","2035-02-01","2035-05-01","2035-08-01","2035-11-01","2036-02-01","2036-05-01","2036-08-01","2036-11-01","2037-02-01","2037-05-01","2037-08-01","2037-11-01","2038-02-01","2038-05-01","2038-08-01","2038-11-01","2039-02-01","2039-05-01","2039-08-01","2039-11-01","2040-02-01","2040-05-01","2040-08-01","2040-11-01","2041-02-01","2041-05-01","2041-08-01","2041-11-01","2042-02-01","2042-05-01","2042-08-01","2042-11-01","2043-02-01","2043-05-01","2043-08-01","2043-11-01","2044-02-01","2044-05-01","2044-08-01","2044-11-01","2045-02-01","2045-05-01","2045-08-01","2045-11-01","2046-02-01","2046-05-01","2046-08-01","2046-11-01","2047-02-01","2047-05-01","2047-08-01",{"$f":"EJ6+1","v":"2047-11-01"},"2048-02-01","2048-05-01","2048-08-01","2048-11-01","2049-02-01","2049-05-01","2049-08-01","2049-11-01","2050-02-01","2050-05-01","2050-08-01","2050-11-01","2051-02-01","2051-05-01","2051-08-01","2051-11-01","2052-02-01","2052-05-01","2052-08-01","2052-11-01"]
[null,"End of Period",null,null,"Date",null,{"$f":"G12-1","v":"2019-07-31"},null,null,null,{"$f":"G6","v":"2019-07-31"},{"$f":"EDATE(L5,L4)-1","v":"2019-08-31"},{"$f":"EDATE(M5,M4)-1","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28",{"$f":"EDATE(AE5,AE4)-1","v":"2021-03-31"},"2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-10-31","2022-01-31","2022-04-30","2022-07-31","2022-10-31","2023-01-31","2023-04-30","2023-07-31","2023-10-31","2024-01-31","2024-04-30","2024-07-31","2024-10-31","2025-01-31","2025-04-30","2025-07-31","2025-10-31","2026-01-31","2026-04-30","2026-07-31","2026-10-31","2027-01-31","2027-04-30","2027-07-31","2027-10-31","2028-01-31","2028-04-30","2028-07-31","2028-10-31","2029-01-31","2029-04-30","2029-07-31","2029-10-31","2030-01-31","2030-04-30","2030-07-31","2030-10-31","2031-01-31","2031-04-30","2031-07-31","2031-10-31",{"$f":"EDATE(BY5,BY4)-1","v":"2032-01-31"},"2032-04-30","2032-07-31","2032-10-31","2033-01-31","2033-04-30","2033-07-31","2033-10-31","2034-01-31","2034-04-30","2034-07-31","2034-10-31","2035-01-31","2035-04-30","2035-07-31","2035-10-31","2036-01-31","2036-04-30","2036-07-31","2036-10-31","2037-01-31","2037-04-30","2037-07-31","2037-10-31","2038-01-31","2038-04-30","2038-07-31","2038-10-31","2039-01-31","2039-04-30","2039-07-31","2039-10-31","2040-01-31","2040-04-30","2040-07-31","2040-10-31","2041-01-31","2041-04-30","2041-07-31","2041-10-31","2042-01-31","2042-04-30","2042-07-31","2042-10-31","2043-01-31","2043-04-30","2043-07-31","2043-10-31","2044-01-31","2044-04-30","2044-07-31","2044-10-31","2045-01-31","2045-04-30","2045-07-31","2045-10-31","2046-01-31","2046-04-30","2046-07-31","2046-10-31","2047-01-31","2047-04-30","2047-07-31","2047-10-31",{"$f":"EDATE(EK5,EK4)-1","v":"2048-01-31"},"2048-04-30","2048-07-31","2048-10-31","2049-01-31","2049-04-30","2049-07-31","2049-10-31","2050-01-31","2050-04-30","2050-07-31","2050-10-31","2051-01-31","2051-04-30","2051-07-31","2051-10-31","2052-01-31","2052-04-30","2052-07-31","2052-10-31","2053-01-31"]
[null,"Year",null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(L6)","v":2019},{"$f":"YEAR(M6)","v":2019},2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"YEAR(BY6)","v":2032},2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,{"$f":"YEAR(EK6)","v":2048},2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[null,"Operation Switch",null,null,"Flag",null,{"$f":"G14","v":"2021-08-01"},{"$f":"G16","v":"2046-08-01"},null,{"$f":"SUM(L8:FE8)","v":100},null,{"$f":"AND(L5>=$G$8,L5<$H$8)*1","v":0},{"$f":"AND(M5>=$G$8,M5<$H$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BY5>=$G$8,BY5<$H$8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"AND(EK5>=$G$8,EK5<$H$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Input"]
[null,"Time"]
[null,null,"Start Date",null,"Date",null,"2019-08-01"]
[null,null,"Construction Period",null,"Month",null,24]
[null,null,"Operation Date",null,"Date",null,{"$f":"EDATE(G12,G13)","v":"2021-08-01"}]
[null,null,"Operation Period",null,"Years",null,25]
[null,null,"Shutdown Date",null,"Date",null,{"$f":"EDATE(G14,G15*12)","v":"2046-08-01"}]
[]
[null,null,"Months per Period Construction",null,"Months",null,1]
[null,null,"Months per Period Operation",null,"Months",null,3]
[]
[null,"Physical Operation"]
[null,null,"Building Capacity"]
[null,null,null,"Unit Type 1","Number",null,359]
[null,null,null,"Unit Type 2","Number",null,239]
[null,null,null,"Unit Type 3","Number",null,120]
[]
[null,null,null,"Unit Type 1","Sqm",null,24]
[null,null,null,"Unit Type 2","Sqm",null,36]
[null,null,null,"Unit Type 3","Sqm",null,40]
[]
[null,"Vacancy Rate"]
[null,null,"Year",null,null,null,null,{"$f":"G12","v":"2019-08-01"},{"$f":"G14","v":"2021-08-01"},{"$f":"EDATE(I32,12)","v":"2022-08-01"},{"$f":"EDATE(J32,12)","v":"2023-08-01"},"2024-08-01","2025-08-01"]
[null,null,"Vacancy Rate Unit 1",null,"Percentage",null,null,{"$f":"Scenario!E30","v":0},{"$f":"Scenario!F30","v":0.3},{"$f":"Scenario!G30","v":0.25},{"$f":"Scenario!H30","v":0.22},{"$f":"Scenario!I30","v":0.2},{"$f":"Scenario!J30","v":0.15}]
[null,null,"Vacancy Rate Unit 2",null,"Percentage",null,null,{"$f":"Scenario!E37","v":0},{"$f":"Scenario!F37","v":0.32},{"$f":"Scenario!G37","v":0.27},{"$f":"Scenario!H37","v":0.24},{"$f":"Scenario!I37","v":0.21},{"$f":"Scenario!J37","v":0.16}]
[null,null,"Vacancy Rate Unit 3",null,"Percentage",null,null,{"$f":"Scenario!E44","v":0},{"$f":"Scenario!F44","v":0.25},{"$f":"Scenario!G44","v":0.22},{"$f":"Scenario!H44","v":0.2},{"$f":"Scenario!I44","v":0.18},{"$f":"Scenario!J44","v":0.14000000000000001}]
[]
[null,"Percent of Units Sold"]
[null,null,null,"Year",null,null,{"$f":"YEAR(G12)","v":2019},{"$f":"G38+5","v":2024},{"$f":"H38+5","v":2029},{"$f":"I38+5","v":2034},{"$f":"J38+5","v":2039}]
[null,null,null,"Unit Type 1",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},{"$f":"I39","v":0.01},{"$f":"J39","v":0.01}]
[null,null,null,"Unit Type 2",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},{"$f":"I40","v":0.01},0.01]
[null,null,null,"Unit Type 3",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},0.01,0.01]
[]
[null,"Inflation Rate"]
[null,null,"Year",null,null,null,2019,2020,2021,2022,2023]
[null,null,"Price Inflation",null,null,null,0.04,0.05,4.4999999999999998E-2,0.04,{"$f":"Scenario!J8","v":3.5000000000000003E-2}]
[null,null,"Operation and Maintence Inflation",null,null,null,0.05,0.05,0.05,0.05,{"$f":"Scenario!J9","v":0.05}]
[]
[null,"Delinquency in Payment",null,null,"%",null,{"$f":"Scenario!J10","v":0.1}]
[null,"Repayment of Delinquent Accounts",null,null,"Quarter",null,{"$f":"Scenario!J11","v":5}]
[null,"Percent of Delinquent Accounts Paid",null,null,"%",null,{"$f":"Scenario!J12","v":0.8}]
[]
[null,"Capital Expenditure"]
[null,null,"Capital Expenditure per Sqm",null,"MM Rp/sqm",null,{"$f":"Scenario!J13","v":3.2}]
[null,null,"Other",null,"% of Cap Exp",null,0.02]
[null,null,"Unit Expenditures",null,"MM Rp/Unit",null,0.75]
[]
[null,null,"Construction Month",null,"Month",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,"S-Curve",null,"%",null,{"$f":"G27/2","v":12},{"$f":"G58*0.3","v":3.5999999999999996},{"$f":"SUM(J58:AH58)","v":0.99923974980212826},{"$f":"_xlfn.NORM.DIST(J57,$G$58,$H$58,0)","v":1.0404705094438521E-3},{"$f":"_xlfn.NORM.DIST(K57,$G$58,$H$58,0)","v":2.3393151344773175E-3},4.8689723593245901E-3,9.3815697320196213E-3,1.6734137615569421E-2,2.7632538553541298E-2,4.2240383882154349E-2,5.9775683611953075E-2,7.8308854280639606E-2,9.4970081712813681E-2,0.10662336306184676,0.11081730011150909,0.10662336306184676,9.4970081712813681E-2,7.8308854280639606E-2,5.9775683611953075E-2,4.2240383882154349E-2,2.7632538553541298E-2,1.6734137615569421E-2,9.3815697320196213E-3,4.8689723593245901E-3,2.3393151344773175E-3,1.0404705094438521E-3,4.2841083230308485E-4,1.6329795074908278E-4,0]
[null,null,"Normalised S-Curve",null,"%",null,null,null,{"$f":"SUM(J59:AH59)","v":1.0000000000000002},{"$f":"J58/$I$58","v":1.0412621291836003E-3},{"$f":"K58/$I$58","v":2.3410949523780997E-3},4.8726768128357131E-3,9.3887074987533091E-3,1.6746869426364549E-2,2.7653562179660241E-2,4.2272521575046317E-2,5.9821162662704312E-2,7.8368433898017467E-2,9.5042337668832605E-2,0.10670448516780939,0.11090161308480111,0.10670448516780939,9.5042337668832605E-2,7.8368433898017467E-2,5.9821162662704312E-2,4.2272521575046317E-2,2.7653562179660241E-2,1.6746869426364549E-2,9.3887074987533091E-3,4.8726768128357131E-3,2.3410949523780997E-3,1.0412621291836003E-3,4.2873677952455329E-4,1.6342219250327003E-4,0]
[]
[null,"Revenue"]
[null,null,"Unit Type 1",null,"Rp/Unit",null,{"$f":"Scenario!J14","v":1.3}]
[null,null,"Unit Type 2",null,"Rp/Unit",null,{"$f":"Scenario!J15","v":1.6}]
[null,null,"Unit Type 3",null,"Rp/Unit",null,{"$f":"Scenario!J16","v":2.2000000000000002}]
[]
[null,"Operation & Maintenance"]
[null,null,"Variable Cost",null,"%/Yr",null,{"$f":"Scenario!J17","v":0.02}]
[null,null,"Fixed Cost",null,"MM Rp/Sqm",null,{"$f":"Scenario!J18","v":0.1}]
[]
[null,"Cap Rate on Sale",null,null,"%",null,{"$f":"Scenario!J19","v":0.08}]
[]
[null,"Financing Cost"]
[null,null,"Debt Finance Percent",null,"%",null,0.8]
[null,null,"Base Rate",null,"%",null,7.0000000000000007E-2]
[null,null,"Credit Spread",null,"%",null,0.02]
[]
[null,null,"Maturity after COD",null,"Years",null,20]
[null,null,"Start Repayment",null,"Date",null,{"$f":"G14","v":"2021-08-01"}]
[null,null,"Finished Repayment",null,"Date",null,{"$f":"EDATE(G78,G77*12)","v":"2041-08-01"}]
[]
["Operating Analysis"]
[]
[null,"Project Capacity Before Sales"]
[null,null,"Unit 1",null,"Units","sqm/number",{"$f":"G23","v":359},null,null,null,null,{"$f":"$G84*L$8","v":0},{"$f":"$G84*M$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,{"$f":"$G84*BY$8","v":359},359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,0,0,0,0,0,{"$f":"$G84*EK$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"Units","sqm/number",{"$f":"G24","v":239},null,null,null,null,{"$f":"$G85*L$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"Units","sqm/number",{"$f":"G25","v":120},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Units","sqm/number",{"$f":"SUM(G84:G86)","v":718},null,null,null,null,{"$f":"SUM(L84:L86)","v":0},{"$f":"SUM(M84:M86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,{"$f":"SUM(BY84:BY86)","v":718},718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,0,0,0,0,0,{"$f":"SUM(EK84:EK86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Percent of Units Sold"]
[null,null,"Unit 1",null,"Units","Percent of Year",{"$f":"$G$19/12","v":0.25},null,null,{"$f":"SUM(L90:FE90)","v":0.24250000000000016},null,{"$f":"LOOKUP(L$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(M$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(N$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(O$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(P$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(Q$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(R$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(S$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(T$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(U$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(V$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(W$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(X$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(Y$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(Z$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AA$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AB$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AC$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AD$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AE$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AF$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AG$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AH$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AI$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AJ$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AK$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AL$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AM$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AN$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AO$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AP$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AQ$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AR$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AS$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AT$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AU$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AV$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AW$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AX$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AY$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(AZ$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BA$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BB$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BC$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BD$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BE$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BF$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BG$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BH$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BI$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BJ$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BK$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BL$7,$38:$38,39:39)*$G90","v":0},{"$f":"LOOKUP(BM$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BN$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BO$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BP$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BQ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BR$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BS$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BT$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BU$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BV$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BW$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BX$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BY$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(BZ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CA$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CB$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CC$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CD$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CE$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CF$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CG$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CH$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CI$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CJ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CK$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CL$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CM$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CN$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CO$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CP$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CQ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CR$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CS$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CT$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CU$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CV$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CW$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CX$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CY$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(CZ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DA$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DB$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DC$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DD$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DE$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DF$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DG$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DH$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DI$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DJ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DK$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DL$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DM$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DN$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DO$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DP$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DQ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DR$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DS$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DT$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DU$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DV$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DW$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DX$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DY$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(DZ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EA$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EB$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EC$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(ED$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EE$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EF$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EG$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EH$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EI$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EJ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EK$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EL$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EM$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EN$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EO$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EP$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EQ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(ER$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(ES$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(ET$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EU$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EV$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EW$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EX$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EY$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(EZ$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(FA$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(FB$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(FC$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(FD$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3},{"$f":"LOOKUP(FE$7,$38:$38,39:39)*$G90","v":2.5000000000000001E-3}]
[null,null,"Unit 2",null,"Units","Percent of Year",{"$f":"$G$19/12","v":0.25},null,null,{"$f":"SUM(L91:FE91)","v":0.24250000000000016},null,{"$f":"LOOKUP(L$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(M$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(N$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(O$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(P$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Q$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(R$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(S$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(T$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(U$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(V$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(W$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(X$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Y$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Z$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AA$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AB$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AC$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AD$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AE$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AF$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AG$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AH$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AI$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AJ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AK$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AL$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AM$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AN$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AO$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AP$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AQ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AR$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AS$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AT$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AU$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AV$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AW$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AX$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AY$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AZ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BA$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BB$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BC$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BD$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BE$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BF$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BG$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BH$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BI$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BJ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BK$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BL$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ED$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ER$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ES$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ET$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3}]
[null,null,"Unit 3",null,"Units","Percent of Year",0.25,null,null,0.24250000000000016,null,{"$f":"LOOKUP(L$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(M$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(N$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(O$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(P$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Q$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(R$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(S$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(T$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(U$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(V$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(W$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(X$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Y$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Z$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AA$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AB$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AC$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AD$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AE$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AF$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AG$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AH$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AI$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AJ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AK$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AL$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AM$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AN$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AO$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AP$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AQ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AR$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AS$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AT$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AU$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AV$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AW$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AX$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AY$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AZ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BA$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BB$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BC$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BD$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BE$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BF$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BG$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BH$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BI$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BJ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BK$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BL$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ED$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ER$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ES$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ET$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3}]
[]
[null,"Units Sold"]
[null,null,"Unit 1",null,"Units",null,null,null,null,null,null,{"$f":"L90*K101","v":0},{"$f":"M90*L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89749999999999996,0.89525625000000009,0.89301810937500015,0.89078556410156251,0.88855860019130861,0.88633720369083036,0.88412136068160319,0.88191105727989927,0.87970627963669945,0.87750701393760766,0.87531324640276365,0.87312496328675682,{"$f":"BY90*BX101","v":0.87094215087853988},0.86876479550134356,0.86659288351259012,0.86442640130380866,0.86226533530054905,0.86010967196229771,0.85795939778239205,0.85581449928793607,0.85367496303971624,0.85154077563211683,0.84941192369303653,0.84728839388380395,0.84517017289909446,0.84305724746684674,0.84094960434817967,0.83884723033730924,0.83675011226146601,0.83465823698081221,0.83257159138836023,0.83049016240988927,0.82841393700386445,0.82634290216135486,0.82427704490595144,0.82221635229368661,0.82016081141295238,0.81811040938441992,0.81606513336095887,0.81402497052755651,0.81198990810123761,0.80995993333098459,0.80793503349765716,0.80591519591391303,0.8039004079241282,0.80189065690431793,0.79988593026205712,0.79788621543640192,0.79589149989781094,0.79390177114806637,0.79191701672019621,0.78993722417839562,0.7879623811179497,0.7859924751651548,0.78402749397724192,0.78206742524229877,0.78011225667919304,0.77816197603749504,0.77621657109740128,0.77427602966965781,0.77234033959548376,0.77040948874649506,0.76848346502462872,0.7665622563620671,0.76464585072116198,0.76273423609435909,0.76082740050412323,0.75892533200286294,0.75702801867285574,0.75513544862617354,0.75324761000460816,0.75136449097959657,0.74948607975214754,0.74761236455276714,0.74574333364138523,0.74387897530728186,{"$f":"EK90*EJ101","v":0.74201927786901367},0.74016422967434115,0.73831381910015526,0.73646803455240484,0.73462686446602388,0.7327902973048589,0.73095832156159679,0.72913092575769267,0.72730809844329847,0.72548982819719021,0.72367610362669721,0.72186691336763054,0.72006224608421132,0.7182620904690008,0.71646643524282827,0.71467526915472124,0.71288858098183439,0.71110635952937984,0.70932859363055645,0.70755527214647995,0.70578638396611382]
[null,null,"Unit 2",null,"Units",null,null,null,null,null,null,{"$f":"L91*K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59750000000000003,0.59600625000000007,0.59451623437500001,0.5930299437890626,0.59154736892958992,0.59006850050726589,0.58859332925599772,0.58712184593285777,0.58565404131802556,0.58418990621473055,0.58272943144919365,0.58127260787057067,0.57981942635089423,0.57836987778501703,0.57692395309055455,0.57548164320782813,0.57404293909980852,0.57260783175205898,0.57117631217267884,0.56974837139224721,0.56832400046376652,0.56690319046260718,0.56548593248645063,0.56407221765523452,0.56266203711109652,0.5612553820183187,0.5598522435632729,0.55845261295436477,0.55705648142197883,0.55566384021842385,0.55427468061787788,0.55288899391633317,0.55150677143154236,0.55012800450296351,0.54875268449170611,0.54738080278047674,0.54601235077352561,0.54464731989659176,0.54328570159685019,0.54192748734285812,0.54057266862450093,0.53922123695293966,0.53787318386055738,0.53652850090090598,0.5351871796486537,0.53384921169953203,0.53251458867028323,0.53118330219860743,0.52985534394311096,0.52853070558325321,0.52720937881929508,0.52589135537224685,0.52457662698381624,0.52326518541635669,0.52195702245281583,0.52065212989668375,0.51935049957194201,0.5180521233230122,0.51675699301470468,0.51546510053216799,0.51417643778083755,0.51289099668638538,0.51160876919466947,0.51032974727168279,0.5090539229035036,0.5077812880962449,0.50651183487600426,0.50524555528881421,0.50398244140059223,0.50272248529709074,0.50146567908384809,0.50021201488613842,0.49896148484892311,0.49771408113680077,0.49646979593395879,0.49522862144412388,0.49399054989051361,0.49275557351578725,0.4915236845819978,0.49029487537054278,0.48906913818211645,0.48784646533666115,0.48662684917331944,0.48541028205038617,0.48419675634526016,0.48298626445439702,0.48177879879326102,0.48057435179627783,0.47937291591678716,0.47817448362699516,0.47697904741792768,0.47578659979938287,0.4745971332998844,0.47341064046663472,0.47222711386546812,0.47104654608080443,0.46986892971560246]
[null,null,"Unit 3",null,"Units",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.29925000000000002,0.29850187500000003,0.29775562031250002,0.29701123126171874,0.29626870318356446,0.29552803142560552,0.2947892113470415,0.29405223831867394,0.29331710772287728,0.29258381495357005,0.29185235541618615,0.2911227245276457,0.29039491771632658,0.28966893042203579,0.28894475809598069,0.28822239620074075,0.28750184021023889,0.28678308560971327,0.28606612789568903,0.28535096257594977,0.28463758516950988,0.28392599120658613,0.28321617622856965,0.28250813578799827,0.28180186544852825,0.28109736078490694,0.28039461738294469,0.27969363083948734,0.27899439676238863,0.27829691077048263,0.27760116849355643,0.27690716557232253,0.27621489765839174,0.27552436041424577,0.2748355495132101,0.27414846063942711,0.27346308948782855,0.27277943176410896,0.27209748318469867,0.27141723947673696,0.2707386963780451,0.2700618496371,0.26938669501300722,0.26871322827547472,0.26804144520478601,0.26737134159177406,0.2667029132377946,0.26603615595470015,0.26537106556481344,0.2647076379009014,0.26404586880614916,0.26338575413413379,0.26272728974879844,0.26207047152442647,0.26141529534561536,0.26076175710725136,0.26010985271448323,0.25945957808269704,0.25881092913749032,0.25816390181464655,0.25751849206010996,0.25687469582995964,0.25623250909038475,0.25559192781765883,0.25495294799811463,0.25431556562811936,0.25367977671404907,0.2530455772722639,0.25241296332908325,0.25178193092076057,0.2511524760934587,0.25052459490322504,0.24989828341596698,0.24927353770742705,0.24865035386315851,0.24802872797850062,0.24740865615855434,0.24679013451815796,0.24617315918186256,0.24555772628390787,0.24494383196819811,0.24433147238827763,0.24372064370730692,0.24311134209803864,0.24250356374279355,0.2418973048334366,0.24129256157135298,0.24068933016742461,0.24008760684200603,0.239487387824901,0.23888866935533876,0.23829144768195043,0.23769571906274556,0.23710147976508872,0.23650872606567599,0.2359174542505118]
[null,null,null,"Total","Units",null,null,null,null,null,null,{"$f":"SUM(L95:L97)","v":0},{"$f":"SUM(M95:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7950000000000002,1.7905125000000002,1.7860362187500001,1.781571128203125,1.7771172003826174,1.7726744073816607,1.7682427213632064,1.7638221145597983,1.7594125592733989,1.7550140278752155,1.7506264928055273,1.7462499265735136,{"$f":"SUM(BY95:BY97)","v":1.7418843017570798},1.7375295910026871,1.7331857670251805,1.7288528026076175,1.7245306706010983,1.7202193439245956,1.7159187955647841,1.7116289985758724,1.7073499260794325,1.7030815512642339,1.6988238473860733,1.6945767877676081,1.6903403457981891,1.6861144949336935,1.6818992086963596,1.6776944606746187,1.673500224522932,1.6693164739616249,1.6651431827767209,1.6609803248197788,1.6568278740077294,1.6526858043227102,1.6485540898119035,1.6444327045873735,1.640321622825905,1.6362208187688403,1.6321302667219182,1.6280499410551135,1.6239798162024754,1.6199198666619694,1.6158700669953143,1.6118303918278263,1.6078008158482566,1.6037813138086361,1.5997718605241145,1.5957724308728038,1.5917829997956221,1.587803542296133,1.5838340334403926,1.5798744483567915,1.5759247622358998,1.5719849503303098,1.5680549879544843,1.564134850484598,1.5602245133583865,1.5563239520749905,1.5524331421948028,1.5485520593393161,1.544680679190968,1.5408189774929903,1.5369669300492579,1.5331245127241346,1.5292917014423244,1.5254684721887184,1.5216548010082469,1.5178506640057261,1.5140560373457119,1.5102708972523475,1.5064952200092168,1.5027289819591938,1.4989721595042957,1.4952247291055349,1.4914866672827711,1.4877579506145644,{"$f":"SUM(EK95:EK97)","v":1.484038555738028},1.4803284593486827,1.4766276382003112,1.4729360691048101,1.4692537289320482,1.465580594609718,1.4619166431231938,1.4582618515153858,1.4546161968865974,1.4509796563943806,1.4473522072533949,1.4437338267352615,1.4401244921684231,1.4365241809380018,1.432932870485657,1.4293505383094429,1.4257771619636692,1.4222127190587601,1.4186571872611133,1.4151105442929603,1.4115727679322281]
[]
[null,"Remaining Units"]
[null,null,"Unit 1",null,"Units",null,{"$f":"G84","v":359},null,null,null,{"$f":"G101","v":359},{"$f":"MAX(K101-L95,0)","v":359},{"$f":"MAX(L101-M95,0)","v":359},359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,358.10250000000002,357.20724375000003,356.31422564062501,355.42344007652343,354.53488147633215,353.64854427264129,352.76442291195968,351.88251185467976,351.00280557504306,350.12529856110547,349.24998531470271,348.37686035141593,{"$f":"MAX(BX101-BY95,0)","v":347.50591820053739},346.63715340503603,345.77056052152346,344.90613412021963,344.04386878491908,343.18375911295681,342.32579971517441,341.46998521588648,340.61631025284674,339.7647694772146,338.91535755352157,338.06806915963779,337.2228989867387,336.37984173927185,335.53889213492369,334.70004490458638,333.86329479232489,333.02863655534406,332.19606496395568,331.36557480154579,330.53716086454193,329.71081796238059,328.88654091747463,328.06432456518093,327.24416375376796,326.42605334438355,325.6099882110226,324.79596324049504,323.98397333239382,323.17401339906286,322.36607836556522,321.56016316965128,320.75626276172716,319.95437210482282,319.15448617456076,318.35659995912437,317.56070845922653,316.76680668807847,315.97488967135826,315.18495244717985,314.3969900660619,313.61099759089677,312.82697009691952,312.04490267167722,311.264790414998,310.48662843896051,309.71041186786312,308.93613583819348,308.16379549859801,307.3933860098515,306.62490254482685,305.85834028846477,305.09369443774364,304.3309602016493,303.57013280114518,302.81120746914229,302.05417945046941,301.29904400184324,300.54579639183862,299.79443190085902,299.04494582110686,298.2973334565541,297.55159012291273,296.80771114760546,{"$f":"MAX(EJ101-EK95,0)","v":296.06569186973644},295.32552764006209,294.58721382096195,293.85074578640956,293.11611892194355,292.38332862463869,291.65237030307708,290.92323937731936,290.19593127887606,289.47044145067889,288.74676534705219,288.02489843368454,287.3048361876003,286.58657409713129,285.87010766188848,285.15543239273376,284.44254381175193,283.73143745222256,283.02210885859199,282.31455358644553,281.60876720247938]
[null,null,"Unit 2",null,"Units",null,{"$f":"G85","v":239},null,null,null,{"$f":"G102","v":239},{"$f":"MAX(K102-L96,0)","v":239},239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,238.4025,237.80649375000002,237.21197751562502,236.61894757183595,236.02740020290636,235.43733170239909,234.84873837314311,234.26161652721024,233.6759624858922,233.09177257967747,232.50904314822827,{"$f":"MAX(BW102-BX96,0)","v":231.9277705403577},231.3479511140068,230.7695812362218,230.19265728313124,229.6171756399234,229.04313270082361,228.47052486907154,227.89934855689887,227.32960018550662,226.76127618504285,226.19437299458025,225.62888706209381,225.06481484443859,224.50215280732749,223.94089742530917,223.38104518174589,222.82259256879152,222.26553608736955,221.70987224715114,221.15559756653326,220.60270857261693,220.05120180118539,219.50107379668242,218.9523211121907,218.40494030941022,217.85892795863668,217.31428063874009,216.77099493714323,216.22906744980037,215.68849478117588,215.14927354422295,214.61140036036238,214.07487185946147,213.53968467981281,213.00583546811328,212.47332087944298,211.94213757724438,211.41228223330128,210.88375152771803,210.35654214889874,209.8306507935265,209.30607416654269,208.78280898112632,208.2608519586735,207.74019982877681,207.22084932920487,206.70279720588186,206.18604021286717,205.670575112335,205.15639867455417,204.64350767786777,204.13189890867309,203.62156916140142,203.11251523849793,202.60473395040168,202.09822211552569,201.59297656023688,201.0889941188363,200.58627163353921,200.08480595445536,199.58459393956923,199.0856324547203,198.58791837358351,198.09144857764954,{"$f":"MAX(EI102-EJ96,0)","v":197.59621995620543},197.1022294063149,196.60947383279913,196.11795014821712,195.62765527284657,195.13858613466445,194.65073966932778,194.16411282015446,193.67870253810406,193.19450578175881,192.7115195173044,192.22974071851112,191.74916636671486,191.26979345079806,190.79161896717108,190.31463991975315,189.83885331995376,189.36425618665388,188.89084554618725,188.41861843232178,187.94757188624098,187.47770295652538]
[null,null,"Unit 3",null,"Units",null,120,null,null,null,120,{"$f":"MAX(K103-L97,0)","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,119.7,119.40075,119.102248125,118.8044925046875,118.50748127342578,118.21121257024221,117.91568453881661,117.62089532746957,117.3268430891509,117.03352598142803,116.74094216647445,{"$f":"MAX(BW103-BX97,0)","v":116.44908981105827},116.15796708653063,115.86757216881431,115.57790323839227,115.28895848029629,115.00073608409555,114.71323424388531,114.4264511582756,114.1403850303799,113.85503406780396,113.57039648263445,113.28647049142786,113.0032543151993,112.72074617941131,112.43894431396278,112.15784695317787,111.87745233579493,111.59775870495544,111.31876430819305,111.04046739742257,110.76286622892901,110.48595906335669,110.2097441656983,109.93421980528404,109.65938425577083,109.38523579513141,109.11177270564357,108.83899327387947,108.56689579069477,108.29547855121804,108.02473985483999,107.75467800520289,107.48529131018988,107.21657808191441,106.94853663670962,106.68116529511785,106.41446238188006,106.14842622592536,105.88305516036056,105.61834752245966,105.35430165365351,105.09091589951937,104.82818860977058,104.56611813824615,104.30470284290054,104.04394108579329,103.78383123307881,103.52437165499612,103.26556072585862,103.00739682404398,102.74987833198387,102.4930036361539,102.23677112706352,101.98117919924586,101.72622625124774,101.47191068561962,101.21823090890557,100.96518533163331,100.71277236830423,100.46099043738347,100.20983796129002,99.959313366386795,99.709415082970821,99.460141545263397,{"$f":"MAX(EI103-EJ97,0)","v":99.211491191400242},98.963462463421735,98.716053807263179,98.469263672745015,98.22309051356315,97.977532787279245,97.732588955311044,97.488257482922762,97.244536839215456,97.001425497117424,96.758921933374637,96.517024628541193,96.275732066969837,96.03504273680241,95.7949551299604,95.555467742135505,95.316579072780172,95.078287625098227,94.840591906035485,94.603490426270398,94.366981700204718,94.131064245954207]
[null,null,null,"Total","Units",null,718,null,null,null,{"$f":"SUM(K101:K103)","v":718},{"$f":"SUM(L101:L103)","v":718},718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,716.20500000000004,714.41448750000006,712.62845128125002,710.84688015304687,709.06976295266429,707.29708854528258,705.52884582391948,703.76502370935964,702.00561115008611,700.25059712221105,698.49997062940542,{"$f":"SUM(BX101:BX103)","v":696.75372070283186},695.0118364010749,693.27430681007206,691.54112104304704,689.81226824043938,688.08773756983828,686.36751822591361,684.65159943034882,682.93997043177296,681.2326205056936,679.52953895442931,677.83071510704326,676.13613831927569,674.44579797347751,672.75968347854382,671.07778426984748,669.40008980917287,667.7265895846499,666.05727311068824,664.39212992791158,662.73114960309181,661.07432172908398,659.4216359247614,657.77308183494938,656.12864913036196,654.48832750753604,652.85210668876721,651.21997642204531,649.59192648099008,647.96794666478775,646.34802679812583,644.73215673113043,643.12032633930255,641.51252552345431,639.90874420964565,638.30897234912152,636.71319991824885,635.12141691845318,633.53361337615706,631.94977934271662,630.36990489435982,628.79398013212392,627.22199518179366,625.65394019383916,624.08980534335456,622.52958082999623,620.97325687792113,619.42082373572646,617.87227167638707,616.32759099719624,614.78677201970311,613.24980508965382,611.71668057692978,610.18738887548739,608.66192040329872,607.14026560229047,605.62241493828469,604.10835890093904,602.5980880036866,601.09159278367747,599.58886380171828,598.08989164221396,596.59466691310843,595.10318024582568,{"$f":"SUM(EJ101:EJ103)","v":593.61542229521115},592.13138373947311,590.65105528012441,589.17442764192413,587.70149157281935,586.23223784388733,584.7666572492775,583.30474060615427,581.84647875463884,580.39186255775235,578.9408829013579,577.49353069410449,576.0497968673692,574.60967237520083,573.17314819426281,571.74021532377719,570.31086478546774,568.88508762350409,567.46287490444524,566.0442177171841,564.62910717289128,563.217534404959]
[]
[null,"Vacancy"]
[null,null,"Unit 1",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,33:33)","v":0},{"$f":"LOOKUP(M5,32:32,33:33)","v":0},{"$f":"LOOKUP(N5,32:32,33:33)","v":0},{"$f":"LOOKUP(O5,32:32,33:33)","v":0},{"$f":"LOOKUP(P5,32:32,33:33)","v":0},{"$f":"LOOKUP(Q5,32:32,33:33)","v":0},{"$f":"LOOKUP(R5,32:32,33:33)","v":0},{"$f":"LOOKUP(S5,32:32,33:33)","v":0},{"$f":"LOOKUP(T5,32:32,33:33)","v":0},{"$f":"LOOKUP(U5,32:32,33:33)","v":0},{"$f":"LOOKUP(V5,32:32,33:33)","v":0},{"$f":"LOOKUP(W5,32:32,33:33)","v":0},{"$f":"LOOKUP(X5,32:32,33:33)","v":0},{"$f":"LOOKUP(Y5,32:32,33:33)","v":0},{"$f":"LOOKUP(Z5,32:32,33:33)","v":0},{"$f":"LOOKUP(AA5,32:32,33:33)","v":0},{"$f":"LOOKUP(AB5,32:32,33:33)","v":0},{"$f":"LOOKUP(AC5,32:32,33:33)","v":0},{"$f":"LOOKUP(AD5,32:32,33:33)","v":0},{"$f":"LOOKUP(AE5,32:32,33:33)","v":0},{"$f":"LOOKUP(AF5,32:32,33:33)","v":0},{"$f":"LOOKUP(AG5,32:32,33:33)","v":0},{"$f":"LOOKUP(AH5,32:32,33:33)","v":0},{"$f":"LOOKUP(AI5,32:32,33:33)","v":0},{"$f":"LOOKUP(AJ5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AK5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AL5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AM5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AN5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AO5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AP5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AQ5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AR5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AS5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AT5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AU5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AV5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AW5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AX5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AY5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ED5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ER5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ES5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ET5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FE5,32:32,33:33)","v":0.15}]
[null,null,"Unit 2",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,34:34)","v":0},{"$f":"LOOKUP(M5,32:32,34:34)","v":0},{"$f":"LOOKUP(N5,32:32,34:34)","v":0},{"$f":"LOOKUP(O5,32:32,34:34)","v":0},{"$f":"LOOKUP(P5,32:32,34:34)","v":0},{"$f":"LOOKUP(Q5,32:32,34:34)","v":0},{"$f":"LOOKUP(R5,32:32,34:34)","v":0},{"$f":"LOOKUP(S5,32:32,34:34)","v":0},{"$f":"LOOKUP(T5,32:32,34:34)","v":0},{"$f":"LOOKUP(U5,32:32,34:34)","v":0},{"$f":"LOOKUP(V5,32:32,34:34)","v":0},{"$f":"LOOKUP(W5,32:32,34:34)","v":0},{"$f":"LOOKUP(X5,32:32,34:34)","v":0},{"$f":"LOOKUP(Y5,32:32,34:34)","v":0},{"$f":"LOOKUP(Z5,32:32,34:34)","v":0},{"$f":"LOOKUP(AA5,32:32,34:34)","v":0},{"$f":"LOOKUP(AB5,32:32,34:34)","v":0},{"$f":"LOOKUP(AC5,32:32,34:34)","v":0},{"$f":"LOOKUP(AD5,32:32,34:34)","v":0},{"$f":"LOOKUP(AE5,32:32,34:34)","v":0},{"$f":"LOOKUP(AF5,32:32,34:34)","v":0},{"$f":"LOOKUP(AG5,32:32,34:34)","v":0},{"$f":"LOOKUP(AH5,32:32,34:34)","v":0},{"$f":"LOOKUP(AI5,32:32,34:34)","v":0},{"$f":"LOOKUP(AJ5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AK5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AL5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AM5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AN5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AO5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AP5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AQ5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AR5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AS5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AT5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AU5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AV5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AW5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AX5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AY5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ED5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ER5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ES5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ET5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FE5,32:32,34:34)","v":0.16}]
[null,null,"Unit 3",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,35:35)","v":0},{"$f":"LOOKUP(M5,32:32,35:35)","v":0},{"$f":"LOOKUP(N5,32:32,35:35)","v":0},{"$f":"LOOKUP(O5,32:32,35:35)","v":0},{"$f":"LOOKUP(P5,32:32,35:35)","v":0},{"$f":"LOOKUP(Q5,32:32,35:35)","v":0},{"$f":"LOOKUP(R5,32:32,35:35)","v":0},{"$f":"LOOKUP(S5,32:32,35:35)","v":0},{"$f":"LOOKUP(T5,32:32,35:35)","v":0},{"$f":"LOOKUP(U5,32:32,35:35)","v":0},{"$f":"LOOKUP(V5,32:32,35:35)","v":0},{"$f":"LOOKUP(W5,32:32,35:35)","v":0},{"$f":"LOOKUP(X5,32:32,35:35)","v":0},{"$f":"LOOKUP(Y5,32:32,35:35)","v":0},{"$f":"LOOKUP(Z5,32:32,35:35)","v":0},{"$f":"LOOKUP(AA5,32:32,35:35)","v":0},{"$f":"LOOKUP(AB5,32:32,35:35)","v":0},{"$f":"LOOKUP(AC5,32:32,35:35)","v":0},{"$f":"LOOKUP(AD5,32:32,35:35)","v":0},{"$f":"LOOKUP(AE5,32:32,35:35)","v":0},{"$f":"LOOKUP(AF5,32:32,35:35)","v":0},{"$f":"LOOKUP(AG5,32:32,35:35)","v":0},{"$f":"LOOKUP(AH5,32:32,35:35)","v":0},{"$f":"LOOKUP(AI5,32:32,35:35)","v":0},{"$f":"LOOKUP(AJ5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AK5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AL5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AM5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AN5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AO5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AP5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AQ5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AR5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AS5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AT5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AU5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AV5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AW5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AX5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AY5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ED5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ER5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ES5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ET5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FE5,32:32,35:35)","v":0.14000000000000001}]
[]
[null,"Unit Rented"]
[null,null,"Unit 1",null,"Number","Unit Capacity",{"$f":"G23","v":359},null,null,{"$f":"SUM(L112:FE112)","v":28142.773153707883},null,{"$f":"(1-L107)*L101*L$8","v":0},{"$f":"(1-M107)*M101*M$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.29999999999998,251.29999999999998,251.29999999999998,251.29999999999998,269.25,269.25,269.25,269.25,280.02,280.02,280.02,280.02,287.2,287.2,287.2,287.2,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,305.14999999999998,304.38712500000003,303.62615718750004,302.86709179453123,302.10992406504494,301.3546492548823,300.6012626317451,299.84975947516574,299.10013507647778,298.35238473878661,297.60650377693963,296.8624875174973,296.12033129870355,{"$f":"(1-BY107)*BY101*BY$8","v":295.3800304704568},294.6415803942806,293.90497644329491,293.1702140021867,292.43728846718119,291.70619524601329,290.97692975789823,290.24948743350348,289.52386371491974,288.80005405563242,288.07805392049335,287.35785878569209,286.63946413872787,285.92286547838108,285.2080583146851,284.49503816889842,283.78380057347613,283.07434107204244,282.36665521936231,281.66073858131392,280.95658673486065,280.25419526802347,279.55355977985346,278.85467588040376,278.15753919070278,277.46214534272599,276.76848997936918,276.0765687544208,275.38637733253472,274.6979113892034,274.01116661073041,273.32613869420356,272.6428233474681,271.96121628909941,271.28131324837665,270.60310996525573,269.92660219034252,269.25178568486672,268.57865622065452,267.90720958010286,267.23744155615259,266.56934795226226,265.90292458238162,265.23816727092566,264.57507185274829,263.91363417311641,263.25385008768365,262.59571546246445,261.93922617380832,261.28437810837374,260.63116716310282,259.97958924519503,259.32964027208209,258.68131617140187,258.03461288097338,257.38952634877091,256.746052532899,256.10418740156678,255.46392693306282,0,0,0,0,0,{"$f":"(1-EK107)*EK101*EK$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"Number","Unit Capacity",{"$f":"G24","v":239},null,null,{"$f":"SUM(L113:FE113)","v":18482.456436304747},null,{"$f":"(1-L108)*L102*L$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.51999999999998,162.51999999999998,162.51999999999998,162.51999999999998,174.47,174.47,174.47,174.47,181.64000000000001,181.64000000000001,181.64000000000001,181.64000000000001,188.81,188.81,188.81,188.81,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.25809999999998,199.75745474999999,199.25806111312502,198.7599159603422,198.26301617044135,197.76735863001522,197.27294023344021,196.77975788285659,196.28780848814944,195.79708896692907,195.30759624451173,194.81932725390047,194.33227893576571,193.84644823842629,193.36183211783023,192.87842753753566,192.39623146869181,191.91524089002007,191.43545278779504,190.95686415582554,190.47947199543597,190.00327331544742,189.52826513215879,189.05444446932842,188.58180835815509,188.11035383725971,187.64007795266653,187.17097775778487,186.70305031339041,186.23629268760695,185.77070195588794,185.30627520099821,184.84300951299571,184.38090198921321,183.91994973424019,183.46014985990459,183.00149948525481,182.54399573654166,182.0876357472003,181.63241665783229,181.17833561618772,180.72538977714729,180.27357630270438,179.82289236194762,179.37333513104275,178.92490179321516,178.4775895387321,178.03139556488529,177.58631707597308,177.14235128328315,176.69949540507494,176.25774666656224,175.81710229989585,175.3775595441461,174.93911564528574,174.50176785617251,174.06551343653209,173.63034965294077,173.1962737788084,172.76328309436138,172.3313748866255,171.90054644940892,171.4707950832854,171.04211809557719,170.61451280033825,170.18797651833739,169.76250657704156,169.33810031059897,168.91475505982248,168.49246817217292,168.0712370017425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"Number","Unit Capacity",{"$f":"G25","v":120},null,null,9558.2157413162495,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,90,90,90,93.600000000000009,93.600000000000009,93.600000000000009,93.600000000000009,96,96,96,96,98.4,98.4,98.4,98.4,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,102.94200000000001,102.684645,102.4279333875,102.17186355403125,101.91643389514617,101.6616428104083,101.40748870338228,101.15396998162383,100.90108505666977,100.64883234402811,100.39721026316803,100.14621723751011,99.895851694416336,99.646112065180304,99.39699678501735,99.148504293054799,98.900633032322176,98.65338144974136,98.406747996117005,98.16073112612672,97.915329298311406,97.67054097506562,97.426364622627958,97.182798711071399,96.939841714293721,96.697492110007985,96.455748379732967,96.21460900878364,95.974072486261676,95.734137305046019,95.494801961783409,95.256064956878944,95.017924794486746,94.780379982500534,94.543429032544282,94.307070459962915,94.07130278381301,93.836124526853467,93.601534215536347,93.367530379997504,93.134111554047507,92.901276275162388,92.669023084474489,92.437350526763296,92.20625715044639,91.975741507570277,91.74580215380135,91.516437648416854,91.287646554295804,91.059427437910074,90.831778869315301,90.604699422142019,90.378187673586666,90.152242204402697,89.926861598891691,89.702044444894469,89.477789333782226,89.254094860447779,89.030959623296653,88.808382224238414,88.58636126867782,88.364895365506129,88.143983127092355,87.92362316927462,87.703814111351434,87.484554576073052,87.265843189632875,87.047678581658786,86.830059385204649,86.612984236741639,86.396451776149789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Number",null,null,null,null,null,null,{"$f":"SUM(L112:L114)","v":0},{"$f":"SUM(M112:M114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503.81999999999994,503.81999999999994,503.81999999999994,503.81999999999994,537.32000000000005,537.32000000000005,537.32000000000005,537.32000000000005,557.66,557.66,557.66,557.66,574.41,574.41,574.41,574.41,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,609.11,607.58722499999999,606.06825693750011,604.55308629515628,603.04170357941837,601.53409932046986,600.03026407216862,598.53018841198832,597.03386294095822,595.54127828360583,594.05242508789684,592.56729402517703,591.08587579011407,{"$f":"SUM(BY112:BY114)","v":589.60816110063888},588.13414069788723,586.66380534614245,585.1971458327771,583.73415296819519,582.27481758577471,580.8191305418103,579.36708271545569,577.91866500866718,576.47386834614542,575.03268367528005,573.59510196609187,572.16111421117671,570.73071142564879,569.3038846470846,567.88062493546693,566.46092337312825,565.0447710646954,563.63215913703368,562.22307873919112,560.81752104234306,559.41547723973724,558.0169385466379,556.62189620027129,555.23034145977067,553.84226560612115,552.45765994210581,551.07651579225058,549.69882450276998,548.32457744151316,546.95376599790927,545.58638158291456,544.22241562895726,542.86185958988483,541.50470494091007,540.1509431785579,538.80056582061138,537.45356440605997,536.10993049504475,534.7696556688071,533.43273152963513,532.09914970081104,530.76890182655904,529.44197957199265,528.11837462306255,526.79807868650494,525.48108348978872,524.16738078106425,522.85696232911164,521.54981992328885,520.24594537348059,518.9453305100468,517.64796718377181,516.35384726581231,515.06296264764785,513.77530524102872,512.49086697792609,511.20963981048129,509.9316157109551,0,0,0,0,0,{"$f":"SUM(EK112:EK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free Cash Flow Section from Cap Exp, Revenues and Expense"]
[null,"Capital Expenditures"]
[null,null,"Period of Construction",null,"Month",null,null,null,null,null,null,{"$f":"K119+1","v":1},{"$f":"L119+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BX119+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EJ119+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,null,"S-Curve",null,"% p.p.",null,null,null,null,{"$f":"SUM(L120:FE120)","v":1.0000000000000002},null,{"$f":"LOOKUP(L119,57:57,59:59)","v":1.0412621291836003E-3},{"$f":"LOOKUP(M119,57:57,59:59)","v":2.3410949523780997E-3},{"$f":"LOOKUP(N119,57:57,59:59)","v":4.8726768128357131E-3},{"$f":"LOOKUP(O119,57:57,59:59)","v":9.3887074987533091E-3},{"$f":"LOOKUP(P119,57:57,59:59)","v":1.6746869426364549E-2},{"$f":"LOOKUP(Q119,57:57,59:59)","v":2.7653562179660241E-2},{"$f":"LOOKUP(R119,57:57,59:59)","v":4.2272521575046317E-2},{"$f":"LOOKUP(S119,57:57,59:59)","v":5.9821162662704312E-2},{"$f":"LOOKUP(T119,57:57,59:59)","v":7.8368433898017467E-2},{"$f":"LOOKUP(U119,57:57,59:59)","v":9.5042337668832605E-2},{"$f":"LOOKUP(V119,57:57,59:59)","v":0.10670448516780939},{"$f":"LOOKUP(W119,57:57,59:59)","v":0.11090161308480111},{"$f":"LOOKUP(X119,57:57,59:59)","v":0.10670448516780939},{"$f":"LOOKUP(Y119,57:57,59:59)","v":9.5042337668832605E-2},{"$f":"LOOKUP(Z119,57:57,59:59)","v":7.8368433898017467E-2},{"$f":"LOOKUP(AA119,57:57,59:59)","v":5.9821162662704312E-2},{"$f":"LOOKUP(AB119,57:57,59:59)","v":4.2272521575046317E-2},{"$f":"LOOKUP(AC119,57:57,59:59)","v":2.7653562179660241E-2},{"$f":"LOOKUP(AD119,57:57,59:59)","v":1.6746869426364549E-2},{"$f":"LOOKUP(AE119,57:57,59:59)","v":9.3887074987533091E-3},{"$f":"LOOKUP(AF119,57:57,59:59)","v":4.8726768128357131E-3},{"$f":"LOOKUP(AG119,57:57,59:59)","v":2.3410949523780997E-3},{"$f":"LOOKUP(AH119,57:57,59:59)","v":1.0412621291836003E-3},{"$f":"LOOKUP(AI119,57:57,59:59)","v":4.2873677952455329E-4},{"$f":"LOOKUP(AJ119,57:57,59:59)","v":1.6342219250327003E-4},{"$f":"LOOKUP(AK119,57:57,59:59)","v":0},{"$f":"LOOKUP(AL119,57:57,59:59)","v":0},{"$f":"LOOKUP(AM119,57:57,59:59)","v":0},{"$f":"LOOKUP(AN119,57:57,59:59)","v":0},{"$f":"LOOKUP(AO119,57:57,59:59)","v":0},{"$f":"LOOKUP(AP119,57:57,59:59)","v":0},{"$f":"LOOKUP(AQ119,57:57,59:59)","v":0},{"$f":"LOOKUP(AR119,57:57,59:59)","v":0},{"$f":"LOOKUP(AS119,57:57,59:59)","v":0},{"$f":"LOOKUP(AT119,57:57,59:59)","v":0},{"$f":"LOOKUP(AU119,57:57,59:59)","v":0},{"$f":"LOOKUP(AV119,57:57,59:59)","v":0},{"$f":"LOOKUP(AW119,57:57,59:59)","v":0},{"$f":"LOOKUP(AX119,57:57,59:59)","v":0},{"$f":"LOOKUP(AY119,57:57,59:59)","v":0},{"$f":"LOOKUP(AZ119,57:57,59:59)","v":0},{"$f":"LOOKUP(BA119,57:57,59:59)","v":0},{"$f":"LOOKUP(BB119,57:57,59:59)","v":0},{"$f":"LOOKUP(BC119,57:57,59:59)","v":0},{"$f":"LOOKUP(BD119,57:57,59:59)","v":0},{"$f":"LOOKUP(BE119,57:57,59:59)","v":0},{"$f":"LOOKUP(BF119,57:57,59:59)","v":0},{"$f":"LOOKUP(BG119,57:57,59:59)","v":0},{"$f":"LOOKUP(BH119,57:57,59:59)","v":0},{"$f":"LOOKUP(BI119,57:57,59:59)","v":0},{"$f":"LOOKUP(BJ119,57:57,59:59)","v":0},{"$f":"LOOKUP(BK119,57:57,59:59)","v":0},{"$f":"LOOKUP(BL119,57:57,59:59)","v":0},{"$f":"LOOKUP(BM119,57:57,59:59)","v":0},{"$f":"LOOKUP(BN119,57:57,59:59)","v":0},{"$f":"LOOKUP(BO119,57:57,59:59)","v":0},{"$f":"LOOKUP(BP119,57:57,59:59)","v":0},{"$f":"LOOKUP(BQ119,57:57,59:59)","v":0},{"$f":"LOOKUP(BR119,57:57,59:59)","v":0},{"$f":"LOOKUP(BS119,57:57,59:59)","v":0},{"$f":"LOOKUP(BT119,57:57,59:59)","v":0},{"$f":"LOOKUP(BU119,57:57,59:59)","v":0},{"$f":"LOOKUP(BV119,57:57,59:59)","v":0},{"$f":"LOOKUP(BW119,57:57,59:59)","v":0},{"$f":"LOOKUP(BX119,57:57,59:59)","v":0},{"$f":"LOOKUP(BY119,57:57,59:59)","v":0},{"$f":"LOOKUP(BZ119,57:57,59:59)","v":0},{"$f":"LOOKUP(CA119,57:57,59:59)","v":0},{"$f":"LOOKUP(CB119,57:57,59:59)","v":0},{"$f":"LOOKUP(CC119,57:57,59:59)","v":0},{"$f":"LOOKUP(CD119,57:57,59:59)","v":0},{"$f":"LOOKUP(CE119,57:57,59:59)","v":0},{"$f":"LOOKUP(CF119,57:57,59:59)","v":0},{"$f":"LOOKUP(CG119,57:57,59:59)","v":0},{"$f":"LOOKUP(CH119,57:57,59:59)","v":0},{"$f":"LOOKUP(CI119,57:57,59:59)","v":0},{"$f":"LOOKUP(CJ119,57:57,59:59)","v":0},{"$f":"LOOKUP(CK119,57:57,59:59)","v":0},{"$f":"LOOKUP(CL119,57:57,59:59)","v":0},{"$f":"LOOKUP(CM119,57:57,59:59)","v":0},{"$f":"LOOKUP(CN119,57:57,59:59)","v":0},{"$f":"LOOKUP(CO119,57:57,59:59)","v":0},{"$f":"LOOKUP(CP119,57:57,59:59)","v":0},{"$f":"LOOKUP(CQ119,57:57,59:59)","v":0},{"$f":"LOOKUP(CR119,57:57,59:59)","v":0},{"$f":"LOOKUP(CS119,57:57,59:59)","v":0},{"$f":"LOOKUP(CT119,57:57,59:59)","v":0},{"$f":"LOOKUP(CU119,57:57,59:59)","v":0},{"$f":"LOOKUP(CV119,57:57,59:59)","v":0},{"$f":"LOOKUP(CW119,57:57,59:59)","v":0},{"$f":"LOOKUP(CX119,57:57,59:59)","v":0},{"$f":"LOOKUP(CY119,57:57,59:59)","v":0},{"$f":"LOOKUP(CZ119,57:57,59:59)","v":0},{"$f":"LOOKUP(DA119,57:57,59:59)","v":0},{"$f":"LOOKUP(DB119,57:57,59:59)","v":0},{"$f":"LOOKUP(DC119,57:57,59:59)","v":0},{"$f":"LOOKUP(DD119,57:57,59:59)","v":0},{"$f":"LOOKUP(DE119,57:57,59:59)","v":0},{"$f":"LOOKUP(DF119,57:57,59:59)","v":0},{"$f":"LOOKUP(DG119,57:57,59:59)","v":0},{"$f":"LOOKUP(DH119,57:57,59:59)","v":0},{"$f":"LOOKUP(DI119,57:57,59:59)","v":0},{"$f":"LOOKUP(DJ119,57:57,59:59)","v":0},{"$f":"LOOKUP(DK119,57:57,59:59)","v":0},{"$f":"LOOKUP(DL119,57:57,59:59)","v":0},{"$f":"LOOKUP(DM119,57:57,59:59)","v":0},{"$f":"LOOKUP(DN119,57:57,59:59)","v":0},{"$f":"LOOKUP(DO119,57:57,59:59)","v":0},{"$f":"LOOKUP(DP119,57:57,59:59)","v":0},{"$f":"LOOKUP(DQ119,57:57,59:59)","v":0},{"$f":"LOOKUP(DR119,57:57,59:59)","v":0},{"$f":"LOOKUP(DS119,57:57,59:59)","v":0},{"$f":"LOOKUP(DT119,57:57,59:59)","v":0},{"$f":"LOOKUP(DU119,57:57,59:59)","v":0},{"$f":"LOOKUP(DV119,57:57,59:59)","v":0},{"$f":"LOOKUP(DW119,57:57,59:59)","v":0},{"$f":"LOOKUP(DX119,57:57,59:59)","v":0},{"$f":"LOOKUP(DY119,57:57,59:59)","v":0},{"$f":"LOOKUP(DZ119,57:57,59:59)","v":0},{"$f":"LOOKUP(EA119,57:57,59:59)","v":0},{"$f":"LOOKUP(EB119,57:57,59:59)","v":0},{"$f":"LOOKUP(EC119,57:57,59:59)","v":0},{"$f":"LOOKUP(ED119,57:57,59:59)","v":0},{"$f":"LOOKUP(EE119,57:57,59:59)","v":0},{"$f":"LOOKUP(EF119,57:57,59:59)","v":0},{"$f":"LOOKUP(EG119,57:57,59:59)","v":0},{"$f":"LOOKUP(EH119,57:57,59:59)","v":0},{"$f":"LOOKUP(EI119,57:57,59:59)","v":0},{"$f":"LOOKUP(EJ119,57:57,59:59)","v":0},{"$f":"LOOKUP(EK119,57:57,59:59)","v":0},{"$f":"LOOKUP(EL119,57:57,59:59)","v":0},{"$f":"LOOKUP(EM119,57:57,59:59)","v":0},{"$f":"LOOKUP(EN119,57:57,59:59)","v":0},{"$f":"LOOKUP(EO119,57:57,59:59)","v":0},{"$f":"LOOKUP(EP119,57:57,59:59)","v":0},{"$f":"LOOKUP(EQ119,57:57,59:59)","v":0},{"$f":"LOOKUP(ER119,57:57,59:59)","v":0},{"$f":"LOOKUP(ES119,57:57,59:59)","v":0},{"$f":"LOOKUP(ET119,57:57,59:59)","v":0},{"$f":"LOOKUP(EU119,57:57,59:59)","v":0},{"$f":"LOOKUP(EV119,57:57,59:59)","v":0},{"$f":"LOOKUP(EW119,57:57,59:59)","v":0},{"$f":"LOOKUP(EX119,57:57,59:59)","v":0},{"$f":"LOOKUP(EY119,57:57,59:59)","v":0},{"$f":"LOOKUP(EZ119,57:57,59:59)","v":0},{"$f":"LOOKUP(FA119,57:57,59:59)","v":0},{"$f":"LOOKUP(FB119,57:57,59:59)","v":0},{"$f":"LOOKUP(FC119,57:57,59:59)","v":0},{"$f":"LOOKUP(FD119,57:57,59:59)","v":0},{"$f":"LOOKUP(FE119,57:57,59:59)","v":0}]
[null,null,"Capital Expenditure",null,"MM Rp","Cost/sqm and sqm",{"$f":"G53","v":3.2},{"$f":"SUMPRODUCT(G23:G25,G27:G29)","v":22020},null,{"$f":"SUM(L121:FE121)","v":70463.999999999985},null,{"$f":"$H121*$G121*L120","v":73.371494670793211},{"$f":"$H121*$G121*M120","v":164.96291472437042},343.34829893965571,661.56588519215313,1180.0514072593517,1948.5806054275793,2978.6909602640635,4215.2384058647967,5522.1533261899031,6697.0632814966202,7518.8248428645211,7814.5712644074256,7518.8248428645211,6697.0632814966202,5522.1533261899031,4215.2384058647967,2978.6909602640635,1948.5806054275793,1180.0514072593517,661.56588519215313,343.34829893965571,164.96291472437042,73.371494670793211,30.210508432418123,11.51538137255042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H121*$G121*BY120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H121*$G121*EK120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",null,"MM Rp","% of Cap Exp",{"$f":"G54","v":0.02},null,null,{"$f":"SUM(L122:FE122)","v":1409.2800000000002},null,{"$f":"L121*$G$122","v":1.4674298934158643},{"$f":"M121*$G$122","v":3.2992582944874087},6.8669659787931145,13.231317703843063,23.601028145187033,38.971612108551589,59.573819205281268,84.304768117295936,110.44306652379807,133.94126562993242,150.37649685729042,156.2914252881485,150.37649685729042,133.94126562993242,110.44306652379807,84.304768117295936,59.573819205281268,38.971612108551589,23.601028145187033,13.231317703843063,6.8669659787931145,3.2992582944874087,1.4674298934158643,0.60421016864836252,0.23030762745100841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121*$G$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK121*$G$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit Expenditures",null,"MM Rp","Cost/Unit and Units",{"$f":"G55","v":0.75},{"$f":"G87","v":718},null,{"$f":"SUM(L123:FE123)","v":538.50000000000011},null,{"$f":"$G123*$H123*L120","v":0.56071965656536871},{"$f":"$G123*$H123*M120","v":1.2606796318556066},2.6239364637120315,5.0558189880786566,9.0181891860973096,14.89144323374704,22.763752868162442,32.213696093866275,42.201401654082403,51.18029883466636,57.460365262865359,59.720518646165395,57.460365262865359,51.18029883466636,42.201401654082403,32.213696093866275,22.763752868162442,14.89144323374704,9.0181891860973096,5.0558189880786566,2.6239364637120315,1.2606796318556066,0.56071965656536871,0.23087475577397196,8.8002850663010918E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G123*$H123*BY120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G123*$H123*EK120","v":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","MM Rp",null,null,null,null,{"$f":"SUM(L124:FE124)","v":72411.780000000013},null,{"$f":"SUM(L121:L123)","v":75.399644220774448},{"$f":"SUM(M121:M123)","v":169.52285265071342},352.83920138216087,679.85302188407479,1212.670624590636,2002.4436607698779,3061.0285323375074,4331.7568700759584,5674.7977943677834,6882.1848459612193,7726.6617049846773,8030.583208341739,7726.6617049846773,6882.1848459612193,5674.7977943677834,4331.7568700759584,3061.0285323375074,2002.4436607698779,1212.670624590636,679.85302188407479,352.83920138216087,169.52285265071342,75.399644220774448,31.045593356840456,11.83369185066444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY121: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,{"$f":"SUM(EK121:EK123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nett Rental"]
[null,null,"Annual Inflation",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(L7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(M7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(N7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(O7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(P7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(Q7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(R7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(S7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(T7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(U7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(V7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(W7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(X7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(Y7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(Z7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AA7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AB7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AC7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AD7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AE7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AF7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AG7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AH7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AI7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AJ7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AK7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AL7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AM7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AN7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ED7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ER7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ES7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ET7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FE7,44:44,45:45)","v":3.5000000000000003E-2}]
[null,null,"Periodic Inflation",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+L127)^(L4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+M127)^(M4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+N127)^(N4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+O127)^(O4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+P127)^(P4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+Q127)^(Q4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+R127)^(R4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+S127)^(S4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+T127)^(T4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+U127)^(U4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+V127)^(V4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+W127)^(W4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+X127)^(X4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Y127)^(Y4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Z127)^(Z4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AA127)^(AA4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AB127)^(AB4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AC127)^(AC4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AD127)^(AD4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AE127)^(AE4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AF127)^(AF4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AG127)^(AG4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AH127)^(AH4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AI127)^(AI4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AJ127)^(AJ4/12)-1","v":1.1064990499148664E-2},{"$f":"(1+AK127)^(AK4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AL127)^(AL4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AM127)^(AM4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AN127)^(AN4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AO127)^(AO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AP127)^(AP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AQ127)^(AQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AR127)^(AR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AS127)^(AS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AT127)^(AT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AU127)^(AU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AV127)^(AV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AW127)^(AW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AX127)^(AX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AY127)^(AY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AZ127)^(AZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BA127)^(BA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BB127)^(BB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BC127)^(BC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BD127)^(BD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BE127)^(BE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BF127)^(BF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BG127)^(BG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BH127)^(BH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BI127)^(BI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BJ127)^(BJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BK127)^(BK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BL127)^(BL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BM127)^(BM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BN127)^(BN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BO127)^(BO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BP127)^(BP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BQ127)^(BQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BR127)^(BR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BS127)^(BS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BT127)^(BT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BU127)^(BU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BV127)^(BV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BW127)^(BW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BX127)^(BX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BY127)^(BY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BZ127)^(BZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CA127)^(CA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CB127)^(CB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CC127)^(CC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CD127)^(CD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CE127)^(CE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CF127)^(CF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CG127)^(CG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CH127)^(CH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CI127)^(CI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CJ127)^(CJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CK127)^(CK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CL127)^(CL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CM127)^(CM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CN127)^(CN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CO127)^(CO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CP127)^(CP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CQ127)^(CQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CR127)^(CR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CS127)^(CS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CT127)^(CT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CU127)^(CU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CV127)^(CV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CW127)^(CW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CX127)^(CX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CY127)^(CY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CZ127)^(CZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DA127)^(DA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DB127)^(DB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DC127)^(DC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DD127)^(DD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DE127)^(DE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DF127)^(DF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DG127)^(DG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DH127)^(DH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DI127)^(DI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DJ127)^(DJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DK127)^(DK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DL127)^(DL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DM127)^(DM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DN127)^(DN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DO127)^(DO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DP127)^(DP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DQ127)^(DQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DR127)^(DR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DS127)^(DS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DT127)^(DT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DU127)^(DU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DV127)^(DV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DW127)^(DW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DX127)^(DX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DY127)^(DY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DZ127)^(DZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EA127)^(EA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EB127)^(EB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EC127)^(EC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ED127)^(ED4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EE127)^(EE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EF127)^(EF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EG127)^(EG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EH127)^(EH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EI127)^(EI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EJ127)^(EJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EK127)^(EK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EL127)^(EL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EM127)^(EM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EN127)^(EN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EO127)^(EO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EP127)^(EP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EQ127)^(EQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ER127)^(ER4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ES127)^(ES4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ET127)^(ET4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EU127)^(EU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EV127)^(EV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EW127)^(EW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EX127)^(EX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EY127)^(EY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EZ127)^(EZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FA127)^(FA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FB127)^(FB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FC127)^(FC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FD127)^(FD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FE127)^(FE4/12)-1","v":8.6374459977134332E-3}]
[null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"K129*(1+L128)","v":1.0032737397821989},{"$f":"L129*(1+M128)","v":1.0065581969365593},1.009853406548969,1.0131594038201774,1.0164762240661724,1.0206174740261535,1.0247755959510907,1.0289506585794574,1.0331427309297767,1.0373518823017611,1.041578182277459,1.0458217007224049,1.0500825077867737,1.054360673906541,1.0586562698046471,1.0629693664921667,1.0673000352694819,1.0712221594721767,1.0751586967337614,1.07910970001948,1.0830752224892142,1.0870553174981978,1.0910500385977351,1.095059439535921,1.1071762618303891,1.1180857196595715,1.1291026728119735,1.1402281804827172,1.1514633123036044,1.1614090144819751,1.1714406221258207,1.1815588772389602,1.1917645282342306,1.2020583299888443,1.2124410439002244,1.2229134379423239,1.2334762867224287,1.2441303715384537,1.2548764804367323,1.2657154082703053,1.2766479567577138,1.2876749345422998,1.2987971572520181,1.3100154475597661,1.321330635244234,1.3327435572512805,1.344255057755839,1.3558659882243582,1.3675772074777826,1.3793895817550756,1.3913039847772937,1.4033212978122112,1.4154424097395053,1.4276682171165036,1.4399996242444992,1.4524375432356387,1.4649828940803882,1.4776366047155816,1.4903996110930571,1.5032728572488865,1.5162572953732021,1.529353885880627,1.5425635974813141,1.5558874072525974,1.5693263007112641,{"$f":"BX129*(1+BY128)","v":1.5828812718864491},1.5965533233931604,1.6103434665064387,1.6242527212361586,1.638282116402475,1.652432689711921,1.6667054878341641,1.6811015664794242,1.6956219904765617,1.7102678338518384,1.7250401799083601,1.7399401213062045,1.7549687601432418,1.770127208036653,1.7854165862051528,1.8008380255519216,1.8163926667482553,1.832081660317936,1.8479061667223333,1.8638673564462391,1.8799664100844444,1.8962045184290639,1.9125828825576152,1.9291027139218577,1.9457652344374001,1.9625716765740815,1.9795232834471321,1.9966213089091231,2.0138670176427098,2.0312616852541749,2.0488065983677823,2.0665030547209429,2.084352363260205,2.1023558442380712,2.1205148293106548,2.1388306616361761,2.1573046959743123,2.175938298786404,2.1947328483365278,2.2136897347934426,2.2328103603334135,2.2520961392439283,2.2715484980283067,2.2911688755112132,2.3109587229450832,2.3309195041174662,2.3510526954592978,2.3713597861541063,2.3918422782481614,2.4125016867615776,2.4333395398003734,2.4543573786695001,2.4755567579868476,2.4969392457982336,2.518506423693387,2.5402598869229331,2.5622012445163875,2.5843321194011719,2.6066541485226558,2.6291689829652358,2.6518782880744611,2.6747837435802131,2.6978870437209488,2.7211898973690194,{"$f":"EJ129*(1+EK128)","v":2.7446940281570678},2.768401174605521,2.7923130902511826,2.8164315437769356,2.8407583191425654,2.8652952157167144,2.8900440484099743,2.9150066478091285,2.9401848603125558,2.9655805482668001,2.9911955901043239,3.0170318804824485,3.0430913304234957,3.0693758674561384,3.0958874357579758,3.1226279962993346,3.1495995269883181,3.1768040228171035,3.204243496009505,3.2319199761698116,3.2598355104329095]
[]
[null,"Rental Rate After Inflation"]
[null,null,"Unit 1",null,"MM Rp/Unit/per",null,{"$f":"G62","v":1.3},null,null,null,null,{"$f":"$G132*L$129*L$4","v":1.3042558617168587},{"$f":"$G132*M$129*M$4","v":1.3085256560175271},{"$f":"$G132*N$129*N$4","v":1.3128094285136598},{"$f":"$G132*O$129*O$4","v":1.3171072249662308},{"$f":"$G132*P$129*P$4","v":1.3214190912860242},{"$f":"$G132*Q$129*Q$4","v":1.3268027162339997},{"$f":"$G132*R$129*R$4","v":1.3322082747364179},{"$f":"$G132*S$129*S$4","v":1.3376358561532948},{"$f":"$G132*T$129*T$4","v":1.3430855502087098},{"$f":"$G132*U$129*U$4","v":1.3485574469922894},{"$f":"$G132*V$129*V$4","v":1.3540516369606967},{"$f":"$G132*W$129*W$4","v":1.3595682109391265},{"$f":"$G132*X$129*X$4","v":1.3651072601228058},{"$f":"$G132*Y$129*Y$4","v":1.3706688760785033},{"$f":"$G132*Z$129*Z$4","v":1.3762531507460414},{"$f":"$G132*AA$129*AA$4","v":1.3818601764398166},{"$f":"$G132*AB$129*AB$4","v":1.3874900458503265},{"$f":"$G132*AC$129*AC$4","v":1.3925888073138297},{"$f":"$G132*AD$129*AD$4","v":1.3977063057538899},{"$f":"$G132*AE$129*AE$4","v":1.4028426100253242},{"$f":"$G132*AF$129*AF$4","v":1.4079977892359785},{"$f":"$G132*AG$129*AG$4","v":1.4131719127476572},{"$f":"$G132*AH$129*AH$4","v":1.4183650501770557},{"$f":"$G132*AI$129*AI$4","v":1.4235772713966974},{"$f":"$G132*AJ$129*AJ$4","v":4.3179874211385174},{"$f":"$G132*AK$129*AK$4","v":4.3605343066723288},{"$f":"$G132*AL$129*AL$4","v":4.4035004239666975},{"$f":"$G132*AM$129*AM$4","v":4.4468899038825969},{"$f":"$G132*AN$129*AN$4","v":4.4907069179840571},{"$f":"$G132*AO$129*AO$4","v":4.5294951564797028},{"$f":"$G132*AP$129*AP$4","v":4.5686184262907013},{"$f":"$G132*AQ$129*AQ$4","v":4.608079621231945},{"$f":"$G132*AR$129*AR$4","v":4.6478816601134998},{"$f":"$G132*AS$129*AS$4","v":4.6880274869564929},{"$f":"$G132*AT$129*AT$4","v":4.728520071210875},{"$f":"$G132*AU$129*AU$4","v":4.7693624079750636},{"$f":"$G132*AV$129*AV$4","v":4.8105575182174718},{"$f":"$G132*AW$129*AW$4","v":4.8521084489999691},{"$f":"$G132*AX$129*AX$4","v":4.8940182737032556},{"$f":"$G132*AY$129*AY$4","v":4.9362900922541906},{"$f":"$G132*AZ$129*AZ$4","v":4.9789270313550844},{"$f":"$G132*BA$129*BA$4","v":5.0219322447149697},{"$f":"$G132*BB$129*BB$4","v":5.0653089132828706},{"$f":"$G132*BC$129*BC$4","v":5.1090602454830876},{"$f":"$G132*BD$129*BD$4","v":5.1531894774525124},{"$f":"$G132*BE$129*BE$4","v":5.1976998732799942},{"$f":"$G132*BF$129*BF$4","v":5.2425947252477725},{"$f":"$G132*BG$129*BG$4","v":5.2878773540749968},{"$f":"$G132*BH$129*BH$4","v":5.3335511091633521},{"$f":"$G132*BI$129*BI$4","v":5.3796193688447946},{"$f":"$G132*BJ$129*BJ$4","v":5.4260855406314459},{"$f":"$G132*BK$129*BK$4","v":5.4729530614676243},{"$f":"$G132*BL$129*BL$4","v":5.5202253979840705},{"$f":"$G132*BM$129*BM$4","v":5.5679060467543646},{"$f":"$G132*BN$129*BN$4","v":5.6159985345535475},{"$f":"$G132*BO$129*BO$4","v":5.6645064186189913},{"$f":"$G132*BP$129*BP$4","v":5.7134332869135136},{"$f":"$G132*BQ$129*BQ$4","v":5.7627827583907685},{"$f":"$G132*BR$129*BR$4","v":5.8125584832629222},{"$f":"$G132*BS$129*BS$4","v":5.8627641432706579},{"$f":"$G132*BT$129*BT$4","v":5.9134034519554888},{"$f":"$G132*BU$129*BU$4","v":5.9644801549344457},{"$f":"$G132*BV$129*BV$4","v":6.0159980301771254},{"$f":"$G132*BW$129*BW$4","v":6.0679608882851301},{"$f":"$G132*BX$129*BX$4","v":6.1203725727739293},{"$f":"$G132*BY$129*BY$4","v":6.1732369603571513},{"$f":"$G132*BZ$129*BZ$4","v":6.2265579612333255},{"$f":"$G132*CA$129*CA$4","v":6.2803395193751115},{"$f":"$G132*CB$129*CB$4","v":6.3345856128210194},{"$f":"$G132*CC$129*CC$4","v":6.3893002539696528},{"$f":"$G132*CD$129*CD$4","v":6.4444874898764919},{"$f":"$G132*CE$129*CE$4","v":6.5001514025532394},{"$f":"$G132*CF$129*CF$4","v":6.5562961092697547},{"$f":"$G132*CG$129*CG$4","v":6.6129257628585902},{"$f":"$G132*CH$129*CH$4","v":6.6700445520221692},{"$f":"$G132*CI$129*CI$4","v":6.727656701642605},{"$f":"$G132*CJ$129*CJ$4","v":6.7857664730941973},{"$f":"$G132*CK$129*CK$4","v":6.844378164558643},{"$f":"$G132*CL$129*CL$4","v":6.9034961113429478},{"$f":"$G132*CM$129*CM$4","v":6.9631246862000964},{"$f":"$G132*CN$129*CN$4","v":7.0232682996524947},{"$f":"$G132*CO$129*CO$4","v":7.0839314003181961},{"$f":"$G132*CP$129*CP$4","v":7.1451184752399506},{"$f":"$G132*CQ$129*CQ$4","v":7.2068340502170996},{"$f":"$G132*CR$129*CR$4","v":7.2690826901403325},{"$f":"$G132*CS$129*CS$4","v":7.331868999329334},{"$f":"$G132*CT$129*CT$4","v":7.3951976218733488},{"$f":"$G132*CU$129*CU$4","v":7.459073241974699},{"$f":"$G132*CV$129*CV$4","v":7.5235005842952454},{"$f":"$G132*CW$129*CW$4","v":7.588484414305861},{"$f":"$G132*CX$129*CX$4","v":7.6540295386389179},{"$f":"$G132*CY$129*CY$4","v":7.7201408054438154},{"$f":"$G132*CZ$129*CZ$4","v":7.7868231047455811},{"$f":"$G132*DA$129*DA$4","v":7.8540813688065683},{"$f":"$G132*DB$129*DB$4","v":7.921920572491282},{"$f":"$G132*DC$129*DC$4","v":7.9903457336343511},{"$f":"$G132*DD$129*DD$4","v":8.0593619134116778},{"$f":"$G132*DE$129*DE$4","v":8.1289742167148002},{"$f":"$G132*DF$129*DF$4","v":8.1991877925284786},{"$f":"$G132*DG$129*DG$4","v":8.2700078343115546},{"$f":"$G132*DH$129*DH$4","v":8.3414395803810866},{"$f":"$G132*DI$129*DI$4","v":8.4134883142998174},{"$f":"$G132*DJ$129*DJ$4","v":8.4861593652669747},{"$f":"$G132*DK$129*DK$4","v":8.5594581085124588},{"$f":"$G132*DL$129*DL$4","v":8.6333899656944268},{"$f":"$G132*DM$129*DM$4","v":8.7079604053003123},{"$f":"$G132*DN$129*DN$4","v":8.7831749430513195},{"$f":"$G132*DO$129*DO$4","v":8.8590391423103974},{"$f":"$G132*DP$129*DP$4","v":8.9355586144937327},{"$f":"$G132*DQ$129*DQ$4","v":9.0127390194858243},{"$f":"$G132*DR$129*DR$4","v":9.090586066058119},{"$f":"$G132*DS$129*DS$4","v":9.1691055122912619},{"$f":"$G132*DT$129*DT$4","v":9.2483031660010155},{"$f":"$G132*DU$129*DU$4","v":9.3281848851678291},{"$f":"$G132*DV$129*DV$4","v":9.4087565783701521},{"$f":"$G132*DW$129*DW$4","v":9.4900242052214576},{"$f":"$G132*DX$129*DX$4","v":9.5719937768110501},{"$f":"$G132*DY$129*DY$4","v":9.6546713561487056},{"$f":"$G132*DZ$129*DZ$4","v":9.7380630586131112},{"$f":"$G132*EA$129*EA$4","v":9.8221750524042086},{"$f":"$G132*EB$129*EB$4","v":9.9070135589994397},{"$f":"$G132*EC$129*EC$4","v":9.9925848536139128},{"$f":"$G132*ED$129*ED$4","v":10.078895265664571},{"$f":"$G132*EE$129*EE$4","v":10.165951179238359},{"$f":"$G132*EF$129*EF$4","v":10.253759033564421},{"$f":"$G132*EG$129*EG$4","v":10.3423253234904},{"$f":"$G132*EH$129*EH$4","v":10.431656599962832},{"$f":"$G132*EI$129*EI$4","v":10.5217594705117},{"$f":"$G132*EJ$129*EJ$4","v":10.612640599739176},{"$f":"$G132*EK$129*EK$4","v":10.704306709812565},{"$f":"$G132*EL$129*EL$4","v":10.796764580961533},{"$f":"$G132*EM$129*EM$4","v":10.890021051979613},{"$f":"$G132*EN$129*EN$4","v":10.984083020730049},{"$f":"$G132*EO$129*EO$4","v":11.078957444656005},{"$f":"$G132*EP$129*EP$4","v":11.174651341295187},{"$f":"$G132*EQ$129*EQ$4","v":11.271171788798899},{"$f":"$G132*ER$129*ER$4","v":11.368525926455602},{"$f":"$G132*ES$129*ES$4","v":11.466720955218968},{"$f":"$G132*ET$129*ET$4","v":11.565764138240521},{"$f":"$G132*EU$129*EU$4","v":11.665662801406864},{"$f":"$G132*EV$129*EV$4","v":11.766424333881551},{"$f":"$G132*EW$129*EW$4","v":11.868056188651634},{"$f":"$G132*EX$129*EX$4","v":11.97056588307894},{"$f":"$G132*EY$129*EY$4","v":12.073960999456107},{"$f":"$G132*EZ$129*EZ$4","v":12.178249185567406},{"$f":"$G132*FA$129*FA$4","v":12.283438155254441},{"$f":"$G132*FB$129*FB$4","v":12.389535688986705},{"$f":"$G132*FC$129*FC$4","v":12.49654963443707},{"$f":"$G132*FD$129*FD$4","v":12.604487907062268},{"$f":"$G132*FE$129*FE$4","v":12.713358490688348}]
[null,null,"Unit 2",null,"MM Rp/Unit/per",null,{"$f":"G63","v":1.6},null,null,null,null,{"$f":"$G133*L$129*L$4","v":1.6052379836515183},{"$f":"$G133*M$129*M$4","v":1.6104931150984951},{"$f":"$G133*N$129*N$4","v":1.6157654504783505},{"$f":"$G133*O$129*O$4","v":1.6210550461122839},{"$f":"$G133*P$129*P$4","v":1.6263619585058759},{"$f":"$G133*Q$129*Q$4","v":1.6329879584418459},{"$f":"$G133*R$129*R$4","v":1.6396409535217451},{"$f":"$G133*S$129*S$4","v":1.646321053727132},{"$f":"$G133*T$129*T$4","v":1.6530283694876429},{"$f":"$G133*U$129*U$4","v":1.6597630116828179},{"$f":"$G133*V$129*V$4","v":1.6665250916439345},{"$f":"$G133*W$129*W$4","v":1.6733147211558479},{"$f":"$G133*X$129*X$4","v":1.6801320124588379},{"$f":"$G133*Y$129*Y$4","v":1.6869770782504656},{"$f":"$G133*Z$129*Z$4","v":1.6938500316874354},{"$f":"$G133*AA$129*AA$4","v":1.7007509863874668},{"$f":"$G133*AB$129*AB$4","v":1.7076800564311712},{"$f":"$G133*AC$129*AC$4","v":1.7139554551554828},{"$f":"$G133*AD$129*AD$4","v":1.7202539147740183},{"$f":"$G133*AE$129*AE$4","v":1.7265755200311681},{"$f":"$G133*AF$129*AF$4","v":1.7329203559827429},{"$f":"$G133*AG$129*AG$4","v":1.7392885079971165},{"$f":"$G133*AH$129*AH$4","v":1.7456800617563761},{"$f":"$G133*AI$129*AI$4","v":1.7520951032574736},{"$f":"$G133*AJ$129*AJ$4","v":5.3144460567858678},{"$f":"$G133*AK$129*AK$4","v":5.3668114543659433},{"$f":"$G133*AL$129*AL$4","v":5.4196928294974729},{"$f":"$G133*AM$129*AM$4","v":5.4730952663170429},{"$f":"$G133*AN$129*AN$4","v":5.5270238990573013},{"$f":"$G133*AO$129*AO$4","v":5.5747632695134808},{"$f":"$G133*AP$129*AP$4","v":5.6229149862039396},{"$f":"$G133*AQ$129*AQ$4","v":5.6714826107470095},{"$f":"$G133*AR$129*AR$4","v":5.7204697355243077},{"$f":"$G133*AS$129*AS$4","v":5.7698799839464527},{"$f":"$G133*AT$129*AT$4","v":5.8197170107210781},{"$f":"$G133*AU$129*AU$4","v":5.8699845021231551},{"$f":"$G133*AV$129*AV$4","v":5.9206861762676581},{"$f":"$G133*AW$129*AW$4","v":5.9718257833845785},{"$f":"$G133*AX$129*AX$4","v":6.0234071060963155},{"$f":"$G133*AY$129*AY$4","v":6.0754339596974658},{"$f":"$G133*AZ$129*AZ$4","v":6.1279101924370263},{"$f":"$G133*BA$129*BA$4","v":6.1808396858030381},{"$f":"$G133*BB$129*BB$4","v":6.234226354809687},{"$f":"$G133*BC$129*BC$4","v":6.2880741482868778},{"$f":"$G133*BD$129*BD$4","v":6.3423870491723235},{"$f":"$G133*BE$129*BE$4","v":6.3971690748061469},{"$f":"$G133*BF$129*BF$4","v":6.4524242772280278},{"$f":"$G133*BG$129*BG$4","v":6.5081567434769187},{"$f":"$G133*BH$129*BH$4","v":6.5643705958933563},{"$f":"$G133*BI$129*BI$4","v":6.6210699924243634},{"$f":"$G133*BJ$129*BJ$4","v":6.6782591269310103},{"$f":"$G133*BK$129*BK$4","v":6.7359422294986135},{"$f":"$G133*BL$129*BL$4","v":6.7941235667496258},{"$f":"$G133*BM$129*BM$4","v":6.852807442159218},{"$f":"$G133*BN$129*BN$4","v":6.911998196373597},{"$f":"$G133*BO$129*BO$4","v":6.9717002075310663},{"$f":"$G133*BP$129*BP$4","v":7.0319178915858638},{"$f":"$G133*BQ$129*BQ$4","v":7.0926557026347918},{"$f":"$G133*BR$129*BR$4","v":7.1539181332466732},{"$f":"$G133*BS$129*BS$4","v":7.2157097147946558},{"$f":"$G133*BT$129*BT$4","v":7.2780350177913711},{"$f":"$G133*BU$129*BU$4","v":7.3408986522270103},{"$f":"$G133*BV$129*BV$4","v":7.4043052679103081},{"$f":"$G133*BW$129*BW$4","v":7.4682595548124677},{"$f":"$G133*BX$129*BX$4","v":7.5327662434140681},{"$f":"$G133*BY$129*BY$4","v":7.5978301050549568},{"$f":"$G133*BZ$129*BZ$4","v":7.6634559522871708},{"$f":"$G133*CA$129*CA$4","v":7.7296486392309056},{"$f":"$G133*CB$129*CB$4","v":7.7964130619335617},{"$f":"$G133*CC$129*CC$4","v":7.8637541587318811},{"$f":"$G133*CD$129*CD$4","v":7.931676910617222},{"$f":"$G133*CE$129*CE$4","v":8.0001863416039889},{"$f":"$G133*CF$129*CF$4","v":8.0692875191012376},{"$f":"$G133*CG$129*CG$4","v":8.1389855542874976},{"$f":"$G133*CH$129*CH$4","v":8.2092856024888246},{"$f":"$G133*CI$129*CI$4","v":8.2801928635601296},{"$f":"$G133*CJ$129*CJ$4","v":8.3517125822697817},{"$f":"$G133*CK$129*CK$4","v":8.4238500486875605},{"$f":"$G133*CL$129*CL$4","v":8.4966105985759341},{"$f":"$G133*CM$129*CM$4","v":8.5699996137847343},{"$f":"$G133*CN$129*CN$4","v":8.6440225226492249},{"$f":"$G133*CO$129*CO$4","v":8.7186848003916264},{"$f":"$G133*CP$129*CP$4","v":8.7939919695260933},{"$f":"$G133*CQ$129*CQ$4","v":8.8699496002672014},{"$f":"$G133*CR$129*CR$4","v":8.9465633109419489},{"$f":"$G133*CS$129*CS$4","v":9.0238387684053336},{"$f":"$G133*CT$129*CT$4","v":9.1017816884595071},{"$f":"$G133*CU$129*CU$4","v":9.180397836276553},{"$f":"$G133*CV$129*CV$4","v":9.2596930268249178},{"$f":"$G133*CW$129*CW$4","v":9.3396731252995213},{"$f":"$G133*CX$129*CX$4","v":9.4203440475555915},{"$f":"$G133*CY$129*CY$4","v":9.5017117605462342},{"$f":"$G133*CZ$129*CZ$4","v":9.5837822827637922},{"$f":"$G133*DA$129*DA$4","v":9.6665616846850071},{"$f":"$G133*DB$129*DB$4","v":9.7500560892200401},{"$f":"$G133*DC$129*DC$4","v":9.8342716721653556},{"$f":"$G133*DD$129*DD$4","v":9.9192146626605258},{"$f":"$G133*DE$129*DE$4","v":10.004891343648985},{"$f":"$G133*DF$129*DF$4","v":10.091308052342743},{"$f":"$G133*DG$129*DG$4","v":10.178471180691144},{"$f":"$G133*DH$129*DH$4","v":10.266387175853646},{"$f":"$G133*DI$129*DI$4","v":10.3550625406767},{"$f":"$G133*DJ$129*DJ$4","v":10.444503834174739},{"$f":"$G133*DK$129*DK$4","v":10.534717672015335},{"$f":"$G133*DL$129*DL$4","v":10.625710727008524},{"$f":"$G133*DM$129*DM$4","v":10.717489729600386},{"$f":"$G133*DN$129*DN$4","v":10.810061468370856},{"$f":"$G133*DO$129*DO$4","v":10.903432790535874},{"$f":"$G133*DP$129*DP$4","v":10.997610602453824},{"$f":"$G133*DQ$129*DQ$4","v":11.0926018701364},{"$f":"$G133*DR$129*DR$4","v":11.188413619763839},{"$f":"$G133*DS$129*DS$4","v":11.285052938204631},{"$f":"$G133*DT$129*DT$4","v":11.382526973539711},{"$f":"$G133*DU$129*DU$4","v":11.480842935591175},{"$f":"$G133*DV$129*DV$4","v":11.580008096455574},{"$f":"$G133*DW$129*DW$4","v":11.680029791041793},{"$f":"$G133*DX$129*DX$4","v":11.780915417613601},{"$f":"$G133*DY$129*DY$4","v":11.882672438336868},{"$f":"$G133*DZ$129*DZ$4","v":11.985308379831523},{"$f":"$G133*EA$129*EA$4","v":12.088830833728256},{"$f":"$G133*EB$129*EB$4","v":12.193247457230079},{"$f":"$G133*EC$129*EC$4","v":12.298565973678661},{"$f":"$G133*ED$129*ED$4","v":12.404794173125627},{"$f":"$G133*EE$129*EE$4","v":12.511939912908748},{"$f":"$G133*EF$129*EF$4","v":12.620011118233133},{"$f":"$G133*EG$129*EG$4","v":12.729015782757415},{"$f":"$G133*EH$129*EH$4","v":12.838961969185021},{"$f":"$G133*EI$129*EI$4","v":12.949857809860555},{"$f":"$G133*EJ$129*EJ$4","v":13.061711507371294},{"$f":"$G133*EK$129*EK$4","v":13.174531335153926},{"$f":"$G133*EL$129*EL$4","v":13.2883256381065},{"$f":"$G133*EM$129*EM$4","v":13.403102833205677},{"$f":"$G133*EN$129*EN$4","v":13.51887141012929},{"$f":"$G133*EO$129*EO$4","v":13.635639931884315},{"$f":"$G133*EP$129*EP$4","v":13.753417035440229},{"$f":"$G133*EQ$129*EQ$4","v":13.872211432367877},{"$f":"$G133*ER$129*ER$4","v":13.992031909483817},{"$f":"$G133*ES$129*ES$4","v":14.112887329500268},{"$f":"$G133*ET$129*ET$4","v":14.234786631680642},{"$f":"$G133*EU$129*EU$4","v":14.357738832500756},{"$f":"$G133*EV$129*EV$4","v":14.481753026315754},{"$f":"$G133*EW$129*EW$4","v":14.606838386032781},{"$f":"$G133*EX$129*EX$4","v":14.733004163789467},{"$f":"$G133*EY$129*EY$4","v":14.860259691638284},{"$f":"$G133*EZ$129*EZ$4","v":14.988614382236808},{"$f":"$G133*FA$129*FA$4","v":15.118077729543927},{"$f":"$G133*FB$129*FB$4","v":15.248659309522097},{"$f":"$G133*FC$129*FC$4","v":15.380368780845625},{"$f":"$G133*FD$129*FD$4","v":15.513215885615097},{"$f":"$G133*FE$129*FE$4","v":15.647210450077967}]
[null,null,"Unit 3",null,"MM Rp/Unit/per",null,{"$f":"G64","v":2.2000000000000002},null,null,null,null,{"$f":"$G134*L$129*L$4","v":2.2072022275208378},{"$f":"$G134*M$129*M$4","v":2.2144280332604307},{"$f":"$G134*N$129*N$4","v":2.2216774944077322},{"$f":"$G134*O$129*O$4","v":2.2289506884043906},{"$f":"$G134*P$129*P$4","v":2.2362476929455797},{"$f":"$G134*Q$129*Q$4","v":2.2453584428575382},{"$f":"$G134*R$129*R$4","v":2.2545063110923995},{"$f":"$G134*S$129*S$4","v":2.2636914488748068},{"$f":"$G134*T$129*T$4","v":2.2729140080455088},{"$f":"$G134*U$129*U$4","v":2.2821741410638747},{"$f":"$G134*V$129*V$4","v":2.2914720010104102},{"$f":"$G134*W$129*W$4","v":2.3008077415892911},{"$f":"$G134*X$129*X$4","v":2.3101815171309021},{"$f":"$G134*Y$129*Y$4","v":2.3195934825943905},{"$f":"$G134*Z$129*Z$4","v":2.3290437935702237},{"$f":"$G134*AA$129*AA$4","v":2.3385326062827669},{"$f":"$G134*AB$129*AB$4","v":2.3480600775928604},{"$f":"$G134*AC$129*AC$4","v":2.356688750838789},{"$f":"$G134*AD$129*AD$4","v":2.3653491328142753},{"$f":"$G134*AE$129*AE$4","v":2.3740413400428562},{"$f":"$G134*AF$129*AF$4","v":2.3827654894762715},{"$f":"$G134*AG$129*AG$4","v":2.3915216984960352},{"$f":"$G134*AH$129*AH$4","v":2.4003100849150174},{"$f":"$G134*AI$129*AI$4","v":2.4091307669790263},{"$f":"$G134*AJ$129*AJ$4","v":7.3073633280805677},{"$f":"$G134*AK$129*AK$4","v":7.3793657497531715},{"$f":"$G134*AL$129*AL$4","v":7.4520776405590254},{"$f":"$G134*AM$129*AM$4","v":7.5255059911859341},{"$f":"$G134*AN$129*AN$4","v":7.5996578612037897},{"$f":"$G134*AO$129*AO$4","v":7.6652994955810358},{"$f":"$G134*AP$129*AP$4","v":7.7315081060304163},{"$f":"$G134*AQ$129*AQ$4","v":7.7982885897771386},{"$f":"$G134*AR$129*AR$4","v":7.8656458863459227},{"$f":"$G134*AS$129*AS$4","v":7.9335849779263725},{"$f":"$G134*AT$129*AT$4","v":8.0021108897414823},{"$f":"$G134*AU$129*AU$4","v":8.0712286904193391},{"$f":"$G134*AV$129*AV$4","v":8.1409434923680308},{"$f":"$G134*AW$129*AW$4","v":8.2112604521537946},{"$f":"$G134*AX$129*AX$4","v":8.2821847708824343},{"$f":"$G134*AY$129*AY$4","v":8.3537216945840154},{"$f":"$G134*AZ$129*AZ$4","v":8.4258765146009118},{"$f":"$G134*BA$129*BA$4","v":8.4986545679791785},{"$f":"$G134*BB$129*BB$4","v":8.5720612378633199},{"$f":"$G134*BC$129*BC$4","v":8.6461019538944566},{"$f":"$G134*BD$129*BD$4","v":8.7207821926119458},{"$f":"$G134*BE$129*BE$4","v":8.7961074778584525},{"$f":"$G134*BF$129*BF$4","v":8.8720833811885385},{"$f":"$G134*BG$129*BG$4","v":8.9487155222807644},{"$f":"$G134*BH$129*BH$4","v":9.0260095693533664},{"$f":"$G134*BI$129*BI$4","v":9.1039712395835011},{"$f":"$G134*BJ$129*BJ$4","v":9.1826062995301392},{"$f":"$G134*BK$129*BK$4","v":9.2619205655605938},{"$f":"$G134*BL$129*BL$4","v":9.3419199042807364},{"$f":"$G134*BM$129*BM$4","v":9.4226102329689247},{"$f":"$G134*BN$129*BN$4","v":9.5039975200136961},{"$f":"$G134*BO$129*BO$4","v":9.5860877853552164},{"$f":"$G134*BP$129*BP$4","v":9.6688871009305615},{"$f":"$G134*BQ$129*BQ$4","v":9.7524015911228386},{"$f":"$G134*BR$129*BR$4","v":9.8366374332141771},{"$f":"$G134*BS$129*BS$4","v":9.9216008578426518},{"$f":"$G134*BT$129*BT$4","v":10.007298149463136},{"$f":"$G134*BU$129*BU$4","v":10.093735646812139},{"$f":"$G134*BV$129*BV$4","v":10.180919743376673},{"$f":"$G134*BW$129*BW$4","v":10.268856887867145},{"$f":"$G134*BX$129*BX$4","v":10.357553584694344},{"$f":"$G134*BY$129*BY$4","v":10.447016394450566},{"$f":"$G134*BZ$129*BZ$4","v":10.53725193439486},{"$f":"$G134*CA$129*CA$4","v":10.628266878942497},{"$f":"$G134*CB$129*CB$4","v":10.720067960158648},{"$f":"$G134*CC$129*CC$4","v":10.812661968256336},{"$f":"$G134*CD$129*CD$4","v":10.906055752098681},{"$f":"$G134*CE$129*CE$4","v":11.000256219705484},{"$f":"$G134*CF$129*CF$4","v":11.095270338764202},{"$f":"$G134*CG$129*CG$4","v":11.191105137145309},{"$f":"$G134*CH$129*CH$4","v":11.287767703422134},{"$f":"$G134*CI$129*CI$4","v":11.385265187395177},{"$f":"$G134*CJ$129*CJ$4","v":11.483604800620949},{"$f":"$G134*CK$129*CK$4","v":11.582793816945397},{"$f":"$G134*CL$129*CL$4","v":11.68283957304191},{"$f":"$G134*CM$129*CM$4","v":11.78374946895401},{"$f":"$G134*CN$129*CN$4","v":11.885530968642684},{"$f":"$G134*CO$129*CO$4","v":11.988191600538485},{"$f":"$G134*CP$129*CP$4","v":12.091738958098379},{"$f":"$G134*CQ$129*CQ$4","v":12.1961807003674},{"$f":"$G134*CR$129*CR$4","v":12.301524552545178},{"$f":"$G134*CS$129*CS$4","v":12.407778306557336},{"$f":"$G134*CT$129*CT$4","v":12.514949821631824},{"$f":"$G134*CU$129*CU$4","v":12.623047024880261},{"$f":"$G134*CV$129*CV$4","v":12.732077911884261},{"$f":"$G134*CW$129*CW$4","v":12.842050547286842},{"$f":"$G134*CX$129*CX$4","v":12.952973065388939},{"$f":"$G134*CY$129*CY$4","v":13.064853670751074},{"$f":"$G134*CZ$129*CZ$4","v":13.177700638800214},{"$f":"$G134*DA$129*DA$4","v":13.291522316441885},{"$f":"$G134*DB$129*DB$4","v":13.406327122677556},{"$f":"$G134*DC$129*DC$4","v":13.522123549227363},{"$f":"$G134*DD$129*DD$4","v":13.638920161158225},{"$f":"$G134*DE$129*DE$4","v":13.756725597517354},{"$f":"$G134*DF$129*DF$4","v":13.875548571971272},{"$f":"$G134*DG$129*DG$4","v":13.995397873450322},{"$f":"$G134*DH$129*DH$4","v":14.116282366798764},{"$f":"$G134*DI$129*DI$4","v":14.238210993430462},{"$f":"$G134*DJ$129*DJ$4","v":14.361192771990266},{"$f":"$G134*DK$129*DK$4","v":14.485236799021084},{"$f":"$G134*DL$129*DL$4","v":14.610352249636721},{"$f":"$G134*DM$129*DM$4","v":14.736548378200531},{"$f":"$G134*DN$129*DN$4","v":14.863834519009927},{"$f":"$G134*DO$129*DO$4","v":14.992220086986826},{"$f":"$G134*DP$129*DP$4","v":15.121714578374007},{"$f":"$G134*DQ$129*DQ$4","v":15.252327571437551},{"$f":"$G134*DR$129*DR$4","v":15.384068727175279},{"$f":"$G134*DS$129*DS$4","v":15.516947790031367},{"$f":"$G134*DT$129*DT$4","v":15.650974588617103},{"$f":"$G134*DU$129*DU$4","v":15.786159036437866},{"$f":"$G134*DV$129*DV$4","v":15.922511132626413},{"$f":"$G134*DW$129*DW$4","v":16.060040962682464},{"$f":"$G134*DX$129*DX$4","v":16.1987586992187},{"$f":"$G134*DY$129*DY$4","v":16.338674602713194},{"$f":"$G134*DZ$129*DZ$4","v":16.479799022268342},{"$f":"$G134*EA$129*EA$4","v":16.622142396376354},{"$f":"$G134*EB$129*EB$4","v":16.765715253691361},{"$f":"$G134*EC$129*EC$4","v":16.91052821380816},{"$f":"$G134*ED$129*ED$4","v":17.056591988047735},{"$f":"$G134*EE$129*EE$4","v":17.203917380249528},{"$f":"$G134*EF$129*EF$4","v":17.352515287570558},{"$f":"$G134*EG$129*EG$4","v":17.502396701291445},{"$f":"$G134*EH$129*EH$4","v":17.653572707629408},{"$f":"$G134*EI$129*EI$4","v":17.806054488558264},{"$f":"$G134*EJ$129*EJ$4","v":17.959853322635528},{"$f":"$G134*EK$129*EK$4","v":18.114980585836648},{"$f":"$G134*EL$129*EL$4","v":18.27144775239644},{"$f":"$G134*EM$129*EM$4","v":18.429266395657805},{"$f":"$G134*EN$129*EN$4","v":18.588448188927774},{"$f":"$G134*EO$129*EO$4","v":18.749004906340932},{"$f":"$G134*EP$129*EP$4","v":18.910948423730318},{"$f":"$G134*EQ$129*EQ$4","v":19.074290719505832},{"$f":"$G134*ER$129*ER$4","v":19.239043875540251},{"$f":"$G134*ES$129*ES$4","v":19.405220078062872},{"$f":"$G134*ET$129*ET$4","v":19.572831618560883},{"$f":"$G134*EU$129*EU$4","v":19.741890894688538},{"$f":"$G134*EV$129*EV$4","v":19.912410411184162},{"$f":"$G134*EW$129*EW$4","v":20.084402780795074},{"$f":"$G134*EX$129*EX$4","v":20.257880725210516},{"$f":"$G134*EY$129*EY$4","v":20.432857076002641},{"$f":"$G134*EZ$129*EZ$4","v":20.609344775575611},{"$f":"$G134*FA$129*FA$4","v":20.787356878122903},{"$f":"$G134*FB$129*FB$4","v":20.966906550592885},{"$f":"$G134*FC$129*FC$4","v":21.148007073662736},{"$f":"$G134*FD$129*FD$4","v":21.330671842720758},{"$f":"$G134*FE$129*FE$4","v":21.514914368857205}]
[]
[null,"Revenues from Remaining Units"]
[null,null,"Unit 1",null,"MM Rp",null,null,null,null,null,null,{"$f":"L132*L112","v":0},{"$f":"M132*M112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1085.1102389321093,1095.8022712667562,1106.5996565428311,1117.5034328456966,1209.1228376672075,1219.56657088216,1230.1005112787714,1240.7254380167012,1301.4998224649821,1312.7414568975571,1324.0801903404692,1335.5168614811773,1381.5921192320579,1393.525546552791,1405.5620482075749,1417.7025144954034,1519.3195836180039,1532.4426244747729,1545.6790148882678,1559.029733909164,1572.495769044634,1586.07811633139,1599.7777804093575,1613.5957745959852,1627.5331209611968,1641.590850402989,1655.7700027236856,1670.0716267068453,1684.4967801948389,1694.7989138416767,1705.1640538171253,1715.5925854585894,1726.0848964601416,1736.6413768869331,1747.2624191896957,1757.948418219333,1768.6997712415966,1779.5168779518592,1790.40014048997,1801.3499634552063,1812.3667539213145,{"$f":"BY132*BY112","v":1823.4509214516454},1834.6028781143768,1845.8230384978363,1857.1118197259111,1868.4696414735574,1879.8969259824021,1891.3940980764376,1902.9615851778194,1914.5998173227522,1926.309227177479,1938.0902500543668,1949.9433239280861,1961.8688894518993,1973.8673899740365,1985.9392715541806,1998.0849829800507,2010.3049757840845,2022.5997042602257,2034.9696254808123,2047.4151993135704,2059.9368884387081,2072.5351583661163,2085.2104774526792,2097.9633169196791,2110.7941508703198,2123.7034563073494,2136.6917131507957,2149.7594042558057,2162.9070154305964,2176.1350354545175,2189.443956096221,2202.8342721319423,2216.3064813638962,2229.861084638781,2243.4985858664018,2257.2194920383999,2271.0243132471023,2284.913562704488,2298.8877567612617,2312.9474149260536,2327.0930598847331,2341.3252175198386,2355.6444169301285,2370.0511904502496,2384.5460736705304,2399.129605456892,2413.8023279708777,2428.5647866898116,2443.4175304270761,2458.3611113525158,2473.3960850129656,2488.5230103528997,2503.7424497352185,2519.0549689621471,2534.4611372962745,2549.961527481717,2565.5567157654086,2581.2472819185232,2597.0338092580319,0,0,0,0,0,{"$f":"EK132*EK112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"MM Rp",null,null,null,null,null,null,{"$f":"L133*L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,863.7037731488391,872.21419756355306,880.80847864992916,889.48744268184566,964.29985966852735,972.628947632017,981.0299776430013,989.50357109703077,1039.0661227606354,1048.0410002840338,1057.0933978273767,1066.2239849656501,1117.8847569410966,1127.5404261608423,1137.2794957020453,1147.1026859304786,1230.2392502336572,1240.865375321818,1251.5832829915928,1262.3937660100735,1273.2976239918355,1284.2956634580819,1295.3886978962987,1306.5775478204262,1317.8630408315501,1329.2460116791151,1340.7273023226696,1352.3077619941416,1363.9882472606548,1372.3301980326648,1380.7231669441803,1389.1674660146116,1397.663409171633,1406.2113122628548,1414.8114930675638,1423.46427130854,1432.1699686639379,1440.9289087792497,1449.7414172793362,1458.6078217805305,1467.5284519028198,1476.503639282098,1485.533717582495,1494.6190225087812,1503.7598918188489,1512.9566653362667,1522.2096849629145,1531.5192946916932,1540.8858406193135,1550.3096709591632,1559.7911360542516,1569.3305883902333,1578.9283826085139,1588.5848755194329,1598.3004261155299,1608.0753955848895,1617.9101473245696,1627.8050469541099,1637.7604623291265,1647.7767635549856,1657.8543230005625,1667.9935153120866,1678.1947174270679,1688.458308588311,1698.784670358013,1709.1741866319485,1719.6272436537436,1730.1442300292319,1740.7255367409043,1751.3715571624411,1762.0826870733401,1772.8593246736255,1783.7018705986563,1794.6107279340181,1805.5863022305066,1816.6290015192078,1827.7392363266661,1838.9174196901438,1850.1639671729793,1861.4792968800355,1872.8638294732414,1884.3179881872343,1895.8421988450891,1907.4368898741559,1919.1024923219786,1930.8394398723285,1942.6481688613201,1954.5291182936355,1966.4827298588457,1978.5094479478289,1990.6097196692926,2002.7839948663961,2015.0327261334717,2027.3563688328522,2039.7553811117996,2052.230223919536,2064.7813610243829,2077.4092590309983,2090.1143873977257,2102.8972184540476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"MM Rp",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,657.66269952725111,664.14291747778543,670.68698765031229,677.29553920673402,711.32797580867475,717.47203278638506,723.66915872444702,729.91981200314024,755.10200508920855,761.62415788093176,768.20264541518236,774.83795428025655,801.06883964901431,807.98802849193339,814.96698145483163,822.00621474706713,869.55045630681411,877.06115141545126,884.63671974749468,892.27772164190799,899.98472227755281,907.75829171499231,915.59900493865723,923.50744189937495,931.48418755726743,939.52983192501733,947.64497011151036,955.83020236585332,964.08613412177203,969.98234260228708,975.9146114234868,981.88316112509153,987.88821359561007,993.92999208058916,1000.0087211909112,1006.1246269111467,1012.2779366079537,1018.4688790385312,1024.6976843591244,1030.9645841335791,1037.2698113419515,1043.6136003891697,1049.9961871137482,1056.4178087965538,1062.8787041696289,1069.3791134250662,1075.919278223937,1082.4994417052762,1089.1198484951217,1095.7807447156074,1102.4823779941139,1109.2249974724753,1116.0088538162388,1122.8341992239868,1129.7012874367092,1136.6103737472399,1143.5617150097453,1150.555569649274,1157.5921976713644,1164.6718606717097,1171.7948218458846,1178.9613459991292,1186.1716995561915,1193.4261505712361,1200.7249687378064,1208.068425398852,1215.4567935568152,1222.8903478837822,1230.3693647316916,1237.8941221426105,1245.4648998590706,1253.0819793344665,1260.7456437435219,1268.4561779928135,1276.2138687313657,1284.0190043613054,1291.8718750485853,1299.772772733769,1307.7219911428863,1315.7198257983518,1323.7665740299515,1331.8625349858969,1340.0080096439444,1348.2033008225883,1356.4487131923138,1364.7445532869274,1373.0911295149506,1381.4887521710848,1389.9377334477504,1398.4383874466878,1406.9910301906395,1415.5959796350951,1424.2535556801142,1432.9640801822168,1441.7278769663501,1450.5452718379274,1459.4165925949396,1468.3421690401412,1477.3223329933123,1486.3574183035937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Before Delenquint Accounts","MM Rp",null,null,null,null,null,null,{"$f":"L137+L138+L139","v":0},{"$f":"M137+M138+M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606.4767116081994,2632.1593863080948,2658.0951228430727,2684.2864147342761,2884.7506731444096,2909.6675513005621,2934.7996476462195,2960.1488211168721,3095.6679503148262,3122.4066150625226,3149.3762335830284,3176.5788007270839,3300.5457158221689,3329.0540012055671,3357.8085253644517,3386.8114151729492,3619.1092901584752,3650.3691512120417,3681.8990176273555,3713.7012215611458,3745.7781153140227,3778.132071504464,3810.7654832443136,3843.6807643157863,3876.8803493500145,3910.3666940071212,3944.1422751578652,3978.2095910668404,4012.5711615772657,4037.1114544766288,4061.8018321847926,4086.6432125982928,4111.6365192273843,4136.7826812303765,4162.0826334481708,4187.5373164390203,4213.1476765134885,4238.9146657696401,4264.8392421284307,4290.9223693693166,4317.1650171660858,{"$f":"BY137+BY138+BY139","v":4343.5681611229129},4370.1327828106205,4396.859869803171,4423.7504157143885,4450.8054202348903,4478.0258891692538,4505.4128344734072,4532.9672742922548,4560.6902329975228,4588.5827412258441,4616.6458359170756,4644.880560352839,4673.2879641953186,4701.8691035262755,4730.6250408863107,4759.5568453143651,4788.6655923874687,4817.9523642607164,4847.4182497075071,4877.0643441600168,4906.8917497499242,4936.901575349375,4967.0949366122259,4997.4729560154983,5028.0367629011198,5058.7874935179079,5089.7262910638101,5120.8543057284014,5152.1726947356483,5183.6826223869284,5215.3852601043127,5247.281786474121,5279.3733872907278,5311.661255600653,5344.146591746915,5376.8306034136513,5409.7145056710151,5442.7995210203535,5476.0868794396492,5509.5778184292467,5543.273583057864,5577.1754260088719,5611.2846076268725,5645.6023959645427,5680.1300668297863,5714.8689038331631,5749.8201984355983,5784.9852499964072,5820.3653658215926,5855.9618612124477,5891.7760595144573,5927.8092921664856,5964.0628987502878,6000.538227040297,6037.2366330537379,6074.15948110104,6111.308143836548,6148.6840023095619,6186.2884460156729,0,0,0,0,0,{"$f":"EK137+EK138+EK139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delinquent Payyments"]
[null,null,"Amount of Delinquent Payments",null,"MM Rp",null,{"$f":"G48","v":0.1},null,null,null,null,{"$f":"$G$143*L140","v":0},{"$f":"$G$143*M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260.64767116081993,263.21593863080949,265.80951228430729,268.4286414734276,288.47506731444099,290.96675513005624,293.47996476462197,296.0148821116872,309.56679503148263,312.24066150625231,314.93762335830286,317.65788007270839,330.05457158221691,332.90540012055675,335.7808525364452,338.68114151729492,361.91092901584756,365.03691512120417,368.18990176273559,371.37012215611458,374.57781153140229,377.81320715044643,381.07654832443137,384.36807643157863,387.6880349350015,391.03666940071213,394.41422751578654,397.82095910668409,401.25711615772661,403.71114544766289,406.18018321847927,408.66432125982931,411.16365192273844,413.6782681230377,416.20826334481711,418.75373164390203,421.31476765134886,423.89146657696404,426.48392421284308,429.09223693693167,431.7165017166086,{"$f":"$G$143*BY140","v":434.35681611229131},437.01327828106207,439.68598698031713,442.37504157143889,445.08054202348904,447.8025889169254,450.54128344734073,453.29672742922548,456.0690232997523,458.85827412258442,461.66458359170758,464.48805603528393,467.3287964195319,470.18691035262759,473.0625040886311,475.95568453143653,478.8665592387469,481.79523642607165,484.74182497075071,487.70643441600168,490.68917497499245,493.6901575349375,496.70949366122261,499.74729560154987,502.80367629011198,505.87874935179082,508.97262910638102,512.08543057284021,515.2172694735649,518.36826223869286,521.53852601043127,524.72817864741216,527.93733872907285,531.16612556006532,534.41465917469156,537.68306034136515,540.97145056710156,544.2799521020354,547.60868794396492,550.95778184292465,554.32735830578645,557.71754260088721,561.12846076268727,564.56023959645427,568.0130066829787,571.48689038331634,574.9820198435599,578.49852499964072,582.03653658215933,585.59618612124484,589.1776059514458,592.78092921664859,596.40628987502885,600.0538227040297,603.72366330537386,607.41594811010407,611.13081438365487,614.86840023095624,618.62884460156738,0,0,0,0,0,{"$f":"$G$143*EK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Collection of Deliqnent Payments",null,"MM Rp",null,{"$f":"G49","v":5},{"$f":"G50","v":0.8},null,null,null,{"$f":"IF(L2>$G$144,OFFSET(L143,0,-$G$144)*$H144)*1","v":0},{"$f":"IF(M2>$G$144,OFFSET(M143,0,-$G$144)*$H144)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208.51813692865596,210.57275090464759,212.64760982744585,214.7429131787421,230.78005385155279,232.773404104045,234.7839718116976,236.81190568934977,247.65343602518612,249.79252920500187,251.95009868664229,254.12630405816674,264.04365726577356,266.32432009644543,268.62468202915619,270.94491321383595,289.52874321267808,292.02953209696335,294.55192141018847,297.09609772489165,299.66224922512185,302.25056572035714,304.86123865954511,307.4944611452629,310.15042794800121,312.82933552056971,315.53138201262925,318.25676728534728,321.00569292618133,322.96891635813034,324.94414657478342,326.93145700786346,328.93092153819077,330.9426144984302,332.9666106758537,335.00298531512163,{"$f":"IF(BY2>$G$144,OFFSET(BY143,0,-$G$144)*$H144)*1","v":337.05181412107913},339.11317326157126,341.18713937027451,343.27378954954537,345.37320137328692,347.48545288983308,349.61062262484967,351.7487895842537,353.90003325715111,356.06443361879127,358.24207113354032,360.4330267578726,362.63738194338043,364.85521863980188,367.08661929806755,369.33166687336609,371.59044482822719,373.86303713562552,376.1495282821021,378.45000327090492,380.76454762514925,383.09324739099753,385.43618914085732,387.79345997660062,390.16514753280137,392.551339979994,394.95212602795004,397.36759492897812,399.79783648123993,402.24294103208962,404.7029994814327,407.17810328510484,409.6683444582722,412.17381557885193,414.6946097909543,417.23082080834502,419.78254291792973,422.34987098325831,424.93290044805229,427.53172733975327,430.14644827309212,432.77716045368129,435.42396168162833,438.08695035517195,440.76622547433976,443.4618866446292,446.17403408070982,448.90276861014985,451.64819167716342,454.41040534638296,457.18951230665311,459.98561587484795,462.79881999971258,465.62922926572747,468.47694889699591,471.34208476115668,474.22474337331892,477.12503190002309,480.0430581632238,482.97893064429911,485.93275848808327,488.90465150692393,491.89472018476499,494.90307568125394,{"$f":"IF(EK2>$G$144,OFFSET(EK143,0,-$G$144)*$H144)*1","v":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 Revenues","MM Rp",null,null,null,null,null,null,{"$f":"L140-L143+L144","v":0},{"$f":"M140-M143+M144","v":0},{"$f":"N140-N143+N144","v":0},{"$f":"O140-O143+O144","v":0},{"$f":"P140-P143+P144","v":0},{"$f":"Q140-Q143+Q144","v":0},{"$f":"R140-R143+R144","v":0},{"$f":"S140-S143+S144","v":0},{"$f":"T140-T143+T144","v":0},{"$f":"U140-U143+U144","v":0},{"$f":"V140-V143+V144","v":0},{"$f":"W140-W143+W144","v":0},{"$f":"X140-X143+X144","v":0},{"$f":"Y140-Y143+Y144","v":0},{"$f":"Z140-Z143+Z144","v":0},{"$f":"AA140-AA143+AA144","v":0},{"$f":"AB140-AB143+AB144","v":0},{"$f":"AC140-AC143+AC144","v":0},{"$f":"AD140-AD143+AD144","v":0},{"$f":"AE140-AE143+AE144","v":0},{"$f":"AF140-AF143+AF144","v":0},{"$f":"AG140-AG143+AG144","v":0},{"$f":"AH140-AH143+AH144","v":0},{"$f":"AI140-AI143+AI144","v":0},{"$f":"AJ140-AJ143+AJ144","v":2345.8290404473796},{"$f":"AK140-AK143+AK144","v":2368.9434476772853},{"$f":"AL140-AL143+AL144","v":2392.2856105587653},{"$f":"AM140-AM143+AM144","v":2415.8577732608487},{"$f":"AN140-AN143+AN144","v":2596.2756058299688},{"$f":"AO140-AO143+AO144","v":2827.2189330991619},{"$f":"AP140-AP143+AP144","v":2851.8924337862454},{"$f":"AQ140-AQ143+AQ144","v":2876.7815488326305},{"$f":"AR140-AR143+AR144","v":3000.8440684620855},{"$f":"AS140-AS143+AS144","v":3040.9460074078233},{"$f":"AT140-AT143+AT144","v":3067.2120143287702},{"$f":"AU140-AU143+AU144","v":3093.704892466073},{"$f":"AV140-AV143+AV144","v":3207.3030499293018},{"$f":"AW140-AW143+AW144","v":3243.8020371101966},{"$f":"AX140-AX143+AX144","v":3271.8202020330082},{"$f":"AY140-AY143+AY144","v":3300.0803723422969},{"$f":"AZ140-AZ143+AZ144","v":3511.3246652007942},{"$f":"BA140-BA143+BA144","v":3549.3758933566114},{"$f":"BB140-BB143+BB144","v":3580.0334359610652},{"$f":"BC140-BC143+BC144","v":3610.9557814341874},{"$f":"BD140-BD143+BD144","v":3642.1452169964564},{"$f":"BE140-BE143+BE144","v":3689.8476075666954},{"$f":"BF140-BF143+BF144","v":3721.7184670168458},{"$f":"BG140-BG143+BG144","v":3753.8646092943964},{"$f":"BH140-BH143+BH144","v":3786.2884121399047},{"$f":"BI140-BI143+BI144","v":3818.9922738315308},{"$f":"BJ140-BJ143+BJ144","v":3851.9786133624357},{"$f":"BK140-BK143+BK144","v":3885.2498706197011},{"$f":"BL140-BL143+BL144","v":3918.808506564802},{"$f":"BM140-BM143+BM144","v":3943.5507369769671},{"$f":"BN140-BN143+BN144","v":3968.450984486883},{"$f":"BO140-BO143+BO144","v":3993.510273351093},{"$f":"BP140-BP143+BP144","v":4018.7296345899931},{"$f":"BQ140-BQ143+BQ144","v":4044.11010603352},{"$f":"BR140-BR143+BR144","v":4068.8432864614838},{"$f":"BS140-BS143+BS144","v":4093.7277313699014},{"$f":"BT140-BT143+BT144","v":4118.7643658700026},{"$f":"BU140-BU143+BU144","v":4143.9541207308666},{"$f":"BV140-BV143+BV144","v":4169.2979324140179},{"$f":"BW140-BW143+BW144","v":4194.7967431082388},{"$f":"BX140-BX143+BX144","v":4220.4515007645987},{"$f":"BY140-BY143+BY144","v":4246.2631591317004},{"$f":"BZ140-BZ143+BZ144","v":4272.2326777911294},{"$f":"CA140-CA143+CA144","v":4298.3610221931285},{"$f":"CB140-CB143+CB144","v":4324.6491636924948},{"$f":"CC140-CC143+CC144","v":4351.0980795846881},{"$f":"CD140-CD143+CD144","v":4377.7087531421612},{"$f":"CE140-CE143+CE144","v":4404.4821736509157},{"$f":"CF140-CF143+CF144","v":4431.4193364472831},{"$f":"CG140-CG143+CG144","v":4458.5212429549219},{"$f":"CH140-CH143+CH144","v":4485.788900722051},{"$f":"CI140-CI143+CI144","v":4513.2233234589075},{"$f":"CJ140-CJ143+CJ144","v":4540.8255310754275},{"$f":"CK140-CK143+CK144","v":4568.5965497191673},{"$f":"CL140-CL143+CL144","v":4596.5374118134496},{"$f":"CM140-CM143+CM144","v":4624.6491560957475},{"$f":"CN140-CN143+CN144","v":4652.9328276562946},{"$f":"CO140-CO143+CO144","v":4681.3894779769489},{"$f":"CP140-CP143+CP144","v":4710.0201649702703},{"$f":"CQ140-CQ143+CQ144","v":4738.8259530188589},{"$f":"CR140-CR143+CR144","v":4767.8079130149199},{"$f":"CS140-CS143+CS144","v":4796.9671224000813},{"$f":"CT140-CT143+CT144","v":4826.3046652054354},{"$f":"CU140-CU143+CU144","v":4855.82163209186},{"$f":"CV140-CV143+CV144","v":4885.5191203905488},{"$f":"CW140-CW143+CW144","v":4915.3982341438095},{"$f":"CX140-CX143+CX144","v":4945.4600841461106},{"$f":"CY140-CY143+CY144","v":4975.7057879853792},{"$f":"CZ140-CZ143+CZ144","v":5006.1364700845397},{"$f":"DA140-DA143+DA144","v":5036.7532617433235},{"$f":"DB140-DB143+DB144","v":5067.5573011803244},{"$f":"DC140-DC143+DC144","v":5098.5497335753143},{"$f":"DD140-DD143+DD144","v":5129.7317111118136},{"$f":"DE140-DE143+DE144","v":5161.1043930199276},{"$f":"DF140-DF143+DF144","v":5192.668945619439},{"$f":"DG140-DG143+DG144","v":5224.4265423631778},{"$f":"DH140-DH143+DH144","v":5256.3783638806308},{"$f":"DI140-DI143+DI144","v":5288.5255980218426},{"$f":"DJ140-DJ143+DJ144","v":5320.8694399015767},{"$f":"DK140-DK143+DK144","v":5353.4110919437362},{"$f":"DL140-DL143+DL144","v":5386.1517639260755},{"$f":"DM140-DM143+DM144","v":5419.0926730251704},{"$f":"DN140-DN143+DN144","v":5452.2350438616659},{"$f":"DO140-DO143+DO144","v":5485.5801085458133},{"$f":"DP140-DP143+DP144","v":5519.1291067232605},{"$f":"DQ140-DQ143+DQ144","v":5552.8832856211475},{"$f":"DR140-DR143+DR144","v":5586.8439000944754},{"$f":"DS140-DS143+DS144","v":5621.0122126727483},{"$f":"DT140-DT143+DT144","v":5655.3894936069164},{"$f":"DU140-DU143+DU144","v":5689.9770209165972},{"$f":"DV140-DV143+DV144","v":5724.7760804375866},{"$f":"DW140-DW143+DW144","v":5759.7879658696647},{"$f":"DX140-DX143+DX144","v":5795.0139788246852},{"$f":"DY140-DY143+DY144","v":5830.4554288749714},{"$f":"DZ140-DZ143+DZ144","v":5866.1136336019945},{"$f":"EA140-EA143+EA144","v":5901.9899186453604},{"$f":"EB140-EB143+EB144","v":5938.0856177520927},{"$f":"EC140-EC143+EC144","v":5974.4020728262121},{"$f":"ED140-ED143+ED144","v":6010.9406339786283},{"$f":"EE140-EE143+EE144","v":6047.7026595773286},{"$f":"EF140-EF143+EF144","v":482.97893064429911},{"$f":"EG140-EG143+EG144","v":485.93275848808327},{"$f":"EH140-EH143+EH144","v":488.90465150692393},{"$f":"EI140-EI143+EI144","v":491.89472018476499},{"$f":"EJ140-EJ143+EJ144","v":494.90307568125394},{"$f":"EK140-EK143+EK144","v":0},{"$f":"EL140-EL143+EL144","v":0},{"$f":"EM140-EM143+EM144","v":0},{"$f":"EN140-EN143+EN144","v":0},{"$f":"EO140-EO143+EO144","v":0},{"$f":"EP140-EP143+EP144","v":0},{"$f":"EQ140-EQ143+EQ144","v":0},{"$f":"ER140-ER143+ER144","v":0},{"$f":"ES140-ES143+ES144","v":0},{"$f":"ET140-ET143+ET144","v":0},{"$f":"EU140-EU143+EU144","v":0},{"$f":"EV140-EV143+EV144","v":0},{"$f":"EW140-EW143+EW144","v":0},{"$f":"EX140-EX143+EX144","v":0},{"$f":"EY140-EY143+EY144","v":0},{"$f":"EZ140-EZ143+EZ144","v":0},{"$f":"FA140-FA143+FA144","v":0},{"$f":"FB140-FB143+FB144","v":0},{"$f":"FC140-FC143+FC144","v":0},{"$f":"FD140-FD143+FD144","v":0},{"$f":"FE140-FE143+FE144","v":0}]
[]
[null,"Operation and Maintenance"]
[null,null,"Square Meters Rented"]
[null,null,null,"Unit 1","sqm",null,{"$f":"G27","v":24},null,null,null,null,{"$f":"$G149*L101*L8","v":0},{"$f":"$G149*M101*M8","v":0},{"$f":"$G149*N101*N8","v":0},{"$f":"$G149*O101*O8","v":0},{"$f":"$G149*P101*P8","v":0},{"$f":"$G149*Q101*Q8","v":0},{"$f":"$G149*R101*R8","v":0},{"$f":"$G149*S101*S8","v":0},{"$f":"$G149*T101*T8","v":0},{"$f":"$G149*U101*U8","v":0},{"$f":"$G149*V101*V8","v":0},{"$f":"$G149*W101*W8","v":0},{"$f":"$G149*X101*X8","v":0},{"$f":"$G149*Y101*Y8","v":0},{"$f":"$G149*Z101*Z8","v":0},{"$f":"$G149*AA101*AA8","v":0},{"$f":"$G149*AB101*AB8","v":0},{"$f":"$G149*AC101*AC8","v":0},{"$f":"$G149*AD101*AD8","v":0},{"$f":"$G149*AE101*AE8","v":0},{"$f":"$G149*AF101*AF8","v":0},{"$f":"$G149*AG101*AG8","v":0},{"$f":"$G149*AH101*AH8","v":0},{"$f":"$G149*AI101*AI8","v":0},{"$f":"$G149*AJ101*AJ8","v":8616},{"$f":"$G149*AK101*AK8","v":8616},{"$f":"$G149*AL101*AL8","v":8616},{"$f":"$G149*AM101*AM8","v":8616},{"$f":"$G149*AN101*AN8","v":8616},{"$f":"$G149*AO101*AO8","v":8616},{"$f":"$G149*AP101*AP8","v":8616},{"$f":"$G149*AQ101*AQ8","v":8616},{"$f":"$G149*AR101*AR8","v":8616},{"$f":"$G149*AS101*AS8","v":8616},{"$f":"$G149*AT101*AT8","v":8616},{"$f":"$G149*AU101*AU8","v":8616},{"$f":"$G149*AV101*AV8","v":8616},{"$f":"$G149*AW101*AW8","v":8616},{"$f":"$G149*AX101*AX8","v":8616},{"$f":"$G149*AY101*AY8","v":8616},{"$f":"$G149*AZ101*AZ8","v":8616},{"$f":"$G149*BA101*BA8","v":8616},{"$f":"$G149*BB101*BB8","v":8616},{"$f":"$G149*BC101*BC8","v":8616},{"$f":"$G149*BD101*BD8","v":8616},{"$f":"$G149*BE101*BE8","v":8616},{"$f":"$G149*BF101*BF8","v":8616},{"$f":"$G149*BG101*BG8","v":8616},{"$f":"$G149*BH101*BH8","v":8616},{"$f":"$G149*BI101*BI8","v":8616},{"$f":"$G149*BJ101*BJ8","v":8616},{"$f":"$G149*BK101*BK8","v":8616},{"$f":"$G149*BL101*BL8","v":8616},{"$f":"$G149*BM101*BM8","v":8594.4600000000009},{"$f":"$G149*BN101*BN8","v":8572.9738500000003},{"$f":"$G149*BO101*BO8","v":8551.5414153750007},{"$f":"$G149*BP101*BP8","v":8530.1625618365615},{"$f":"$G149*BQ101*BQ8","v":8508.837155431971},{"$f":"$G149*BR101*BR8","v":8487.5650625433918},{"$f":"$G149*BS101*BS8","v":8466.3461498870329},{"$f":"$G149*BT101*BT8","v":8445.1802845123148},{"$f":"$G149*BU101*BU8","v":8424.0673338010329},{"$f":"$G149*BV101*BV8","v":8403.0071654665317},{"$f":"$G149*BW101*BW8","v":8381.9996475528642},{"$f":"$G149*BX101*BX8","v":8361.0446484339827},{"$f":"$G149*BY101*BY8","v":8340.1420368128965},{"$f":"$G149*BZ101*BZ8","v":8319.2916817208643},{"$f":"$G149*CA101*CA8","v":8298.4934525165627},{"$f":"$G149*CB101*CB8","v":8277.7472188852716},{"$f":"$G149*CC101*CC8","v":8257.0528508380576},{"$f":"$G149*CD101*CD8","v":8236.4102187109638},{"$f":"$G149*CE101*CE8","v":8215.819193164185},{"$f":"$G149*CF101*CF8","v":8195.2796451812756},{"$f":"$G149*CG101*CG8","v":8174.7914460683223},{"$f":"$G149*CH101*CH8","v":8154.3544674531504},{"$f":"$G149*CI101*CI8","v":8133.9685812845182},{"$f":"$G149*CJ101*CJ8","v":8113.6336598313064},{"$f":"$G149*CK101*CK8","v":8093.3495756817283},{"$f":"$G149*CL101*CL8","v":8073.1162017425249},{"$f":"$G149*CM101*CM8","v":8052.9334112381684},{"$f":"$G149*CN101*CN8","v":8032.8010777100735},{"$f":"$G149*CO101*CO8","v":8012.719075015797},{"$f":"$G149*CP101*CP8","v":7992.6872773282576},{"$f":"$G149*CQ101*CQ8","v":7972.7055591349363},{"$f":"$G149*CR101*CR8","v":7952.773795237099},{"$f":"$G149*CS101*CS8","v":7932.8918607490068},{"$f":"$G149*CT101*CT8","v":7913.0596310971341},{"$f":"$G149*CU101*CU8","v":7893.2769820193917},{"$f":"$G149*CV101*CV8","v":7873.5437895643427},{"$f":"$G149*CW101*CW8","v":7853.8599300904316},{"$f":"$G149*CX101*CX8","v":7834.2252802652056},{"$f":"$G149*CY101*CY8","v":7814.6397170645423},{"$f":"$G149*CZ101*CZ8","v":7795.1031177718814},{"$f":"$G149*DA101*DA8","v":7775.6153599774516},{"$f":"$G149*DB101*DB8","v":7756.1763215775081},{"$f":"$G149*DC101*DC8","v":7736.7858807735647},{"$f":"$G149*DD101*DD8","v":7717.4439160716302},{"$f":"$G149*DE101*DE8","v":7698.1503062814518},{"$f":"$G149*DF101*DF8","v":7678.9049305157478},{"$f":"$G149*DG101*DG8","v":7659.7076681894578},{"$f":"$G149*DH101*DH8","v":7640.5583990189843},{"$f":"$G149*DI101*DI8","v":7621.4570030214363},{"$f":"$G149*DJ101*DJ8","v":7602.4033605138829},{"$f":"$G149*DK101*DK8","v":7583.3973521125981},{"$f":"$G149*DL101*DL8","v":7564.4388587323165},{"$f":"$G149*DM101*DM8","v":7545.5277615854857},{"$f":"$G149*DN101*DN8","v":7526.6639421815225},{"$f":"$G149*DO101*DO8","v":7507.847282326069},{"$f":"$G149*DP101*DP8","v":7489.0776641202538},{"$f":"$G149*DQ101*DQ8","v":7470.3549699599516},{"$f":"$G149*DR101*DR8","v":7451.6790825350527},{"$f":"$G149*DS101*DS8","v":7433.0498848287152},{"$f":"$G149*DT101*DT8","v":7414.467260116644},{"$f":"$G149*DU101*DU8","v":7395.9310919663521},{"$f":"$G149*DV101*DV8","v":7377.4412642364359},{"$f":"$G149*DW101*DW8","v":7358.997661075844},{"$f":"$G149*DX101*DX8","v":7340.6001669231546},{"$f":"$G149*DY101*DY8","v":7322.2486665058477},{"$f":"$G149*DZ101*DZ8","v":7303.9430448395833},{"$f":"$G149*EA101*EA8","v":7285.6831872274843},{"$f":"$G149*EB101*EB8","v":7267.4689792594145},{"$f":"$G149*EC101*EC8","v":7249.3003068112657},{"$f":"$G149*ED101*ED8","v":7231.1770560442383},{"$f":"$G149*EE101*EE8","v":7213.0991134041269},{"$f":"$G149*EF101*EF8","v":0},{"$f":"$G149*EG101*EG8","v":0},{"$f":"$G149*EH101*EH8","v":0},{"$f":"$G149*EI101*EI8","v":0},{"$f":"$G149*EJ101*EJ8","v":0},{"$f":"$G149*EK101*EK8","v":0},{"$f":"$G149*EL101*EL8","v":0},{"$f":"$G149*EM101*EM8","v":0},{"$f":"$G149*EN101*EN8","v":0},{"$f":"$G149*EO101*EO8","v":0},{"$f":"$G149*EP101*EP8","v":0},{"$f":"$G149*EQ101*EQ8","v":0},{"$f":"$G149*ER101*ER8","v":0},{"$f":"$G149*ES101*ES8","v":0},{"$f":"$G149*ET101*ET8","v":0},{"$f":"$G149*EU101*EU8","v":0},{"$f":"$G149*EV101*EV8","v":0},{"$f":"$G149*EW101*EW8","v":0},{"$f":"$G149*EX101*EX8","v":0},{"$f":"$G149*EY101*EY8","v":0},{"$f":"$G149*EZ101*EZ8","v":0},{"$f":"$G149*FA101*FA8","v":0},{"$f":"$G149*FB101*FB8","v":0},{"$f":"$G149*FC101*FC8","v":0},{"$f":"$G149*FD101*FD8","v":0},{"$f":"$G149*FE101*FE8","v":0}]
[null,null,null,"Unit 2","sqm",null,{"$f":"G28","v":36},null,null,null,null,{"$f":"$G150*L102*L9","v":0},{"$f":"$G150*M102*M9","v":0},{"$f":"$G150*N102*N9","v":0},{"$f":"$G150*O102*O9","v":0},{"$f":"$G150*P102*P9","v":0},{"$f":"$G150*Q102*Q9","v":0},{"$f":"$G150*R102*R9","v":0},{"$f":"$G150*S102*S9","v":0},{"$f":"$G150*T102*T9","v":0},{"$f":"$G150*U102*U9","v":0},{"$f":"$G150*V102*V9","v":0},{"$f":"$G150*W102*W9","v":0},{"$f":"$G150*X102*X9","v":0},{"$f":"$G150*Y102*Y9","v":0},{"$f":"$G150*Z102*Z9","v":0},{"$f":"$G150*AA102*AA9","v":0},{"$f":"$G150*AB102*AB9","v":0},{"$f":"$G150*AC102*AC9","v":0},{"$f":"$G150*AD102*AD9","v":0},{"$f":"$G150*AE102*AE9","v":0},{"$f":"$G150*AF102*AF9","v":0},{"$f":"$G150*AG102*AG9","v":0},{"$f":"$G150*AH102*AH9","v":0},{"$f":"$G150*AI102*AI9","v":0},{"$f":"$G150*AJ102*AJ9","v":0},{"$f":"$G150*AK102*AK9","v":0},{"$f":"$G150*AL102*AL9","v":0},{"$f":"$G150*AM102*AM9","v":0},{"$f":"$G150*AN102*AN9","v":0},{"$f":"$G150*AO102*AO9","v":0},{"$f":"$G150*AP102*AP9","v":0},{"$f":"$G150*AQ102*AQ9","v":0},{"$f":"$G150*AR102*AR9","v":0},{"$f":"$G150*AS102*AS9","v":0},{"$f":"$G150*AT102*AT9","v":0},{"$f":"$G150*AU102*AU9","v":0},{"$f":"$G150*AV102*AV9","v":0},{"$f":"$G150*AW102*AW9","v":0},{"$f":"$G150*AX102*AX9","v":0},{"$f":"$G150*AY102*AY9","v":0},{"$f":"$G150*AZ102*AZ9","v":0},{"$f":"$G150*BA102*BA9","v":0},{"$f":"$G150*BB102*BB9","v":0},{"$f":"$G150*BC102*BC9","v":0},{"$f":"$G150*BD102*BD9","v":0},{"$f":"$G150*BE102*BE9","v":0},{"$f":"$G150*BF102*BF9","v":0},{"$f":"$G150*BG102*BG9","v":0},{"$f":"$G150*BH102*BH9","v":0},{"$f":"$G150*BI102*BI9","v":0},{"$f":"$G150*BJ102*BJ9","v":0},{"$f":"$G150*BK102*BK9","v":0},{"$f":"$G150*BL102*BL9","v":0},{"$f":"$G150*BM102*BM9","v":0},{"$f":"$G150*BN102*BN9","v":0},{"$f":"$G150*BO102*BO9","v":0},{"$f":"$G150*BP102*BP9","v":0},{"$f":"$G150*BQ102*BQ9","v":0},{"$f":"$G150*BR102*BR9","v":0},{"$f":"$G150*BS102*BS9","v":0},{"$f":"$G150*BT102*BT9","v":0},{"$f":"$G150*BU102*BU9","v":0},{"$f":"$G150*BV102*BV9","v":0},{"$f":"$G150*BW102*BW9","v":0},{"$f":"$G150*BX102*BX9","v":0},{"$f":"$G150*BY102*BY9","v":0},{"$f":"$G150*BZ102*BZ9","v":0},{"$f":"$G150*CA102*CA9","v":0},{"$f":"$G150*CB102*CB9","v":0},{"$f":"$G150*CC102*CC9","v":0},{"$f":"$G150*CD102*CD9","v":0},{"$f":"$G150*CE102*CE9","v":0},{"$f":"$G150*CF102*CF9","v":0},{"$f":"$G150*CG102*CG9","v":0},{"$f":"$G150*CH102*CH9","v":0},{"$f":"$G150*CI102*CI9","v":0},{"$f":"$G150*CJ102*CJ9","v":0},{"$f":"$G150*CK102*CK9","v":0},{"$f":"$G150*CL102*CL9","v":0},{"$f":"$G150*CM102*CM9","v":0},{"$f":"$G150*CN102*CN9","v":0},{"$f":"$G150*CO102*CO9","v":0},{"$f":"$G150*CP102*CP9","v":0},{"$f":"$G150*CQ102*CQ9","v":0},{"$f":"$G150*CR102*CR9","v":0},{"$f":"$G150*CS102*CS9","v":0},{"$f":"$G150*CT102*CT9","v":0},{"$f":"$G150*CU102*CU9","v":0},{"$f":"$G150*CV102*CV9","v":0},{"$f":"$G150*CW102*CW9","v":0},{"$f":"$G150*CX102*CX9","v":0},{"$f":"$G150*CY102*CY9","v":0},{"$f":"$G150*CZ102*CZ9","v":0},{"$f":"$G150*DA102*DA9","v":0},{"$f":"$G150*DB102*DB9","v":0},{"$f":"$G150*DC102*DC9","v":0},{"$f":"$G150*DD102*DD9","v":0},{"$f":"$G150*DE102*DE9","v":0},{"$f":"$G150*DF102*DF9","v":0},{"$f":"$G150*DG102*DG9","v":0},{"$f":"$G150*DH102*DH9","v":0},{"$f":"$G150*DI102*DI9","v":0},{"$f":"$G150*DJ102*DJ9","v":0},{"$f":"$G150*DK102*DK9","v":0},{"$f":"$G150*DL102*DL9","v":0},{"$f":"$G150*DM102*DM9","v":0},{"$f":"$G150*DN102*DN9","v":0},{"$f":"$G150*DO102*DO9","v":0},{"$f":"$G150*DP102*DP9","v":0},{"$f":"$G150*DQ102*DQ9","v":0},{"$f":"$G150*DR102*DR9","v":0},{"$f":"$G150*DS102*DS9","v":0},{"$f":"$G150*DT102*DT9","v":0},{"$f":"$G150*DU102*DU9","v":0},{"$f":"$G150*DV102*DV9","v":0},{"$f":"$G150*DW102*DW9","v":0},{"$f":"$G150*DX102*DX9","v":0},{"$f":"$G150*DY102*DY9","v":0},{"$f":"$G150*DZ102*DZ9","v":0},{"$f":"$G150*EA102*EA9","v":0},{"$f":"$G150*EB102*EB9","v":0},{"$f":"$G150*EC102*EC9","v":0},{"$f":"$G150*ED102*ED9","v":0},{"$f":"$G150*EE102*EE9","v":0},{"$f":"$G150*EF102*EF9","v":0},{"$f":"$G150*EG102*EG9","v":0},{"$f":"$G150*EH102*EH9","v":0},{"$f":"$G150*EI102*EI9","v":0},{"$f":"$G150*EJ102*EJ9","v":0},{"$f":"$G150*EK102*EK9","v":0},{"$f":"$G150*EL102*EL9","v":0},{"$f":"$G150*EM102*EM9","v":0},{"$f":"$G150*EN102*EN9","v":0},{"$f":"$G150*EO102*EO9","v":0},{"$f":"$G150*EP102*EP9","v":0},{"$f":"$G150*EQ102*EQ9","v":0},{"$f":"$G150*ER102*ER9","v":0},{"$f":"$G150*ES102*ES9","v":0},{"$f":"$G150*ET102*ET9","v":0},{"$f":"$G150*EU102*EU9","v":0},{"$f":"$G150*EV102*EV9","v":0},{"$f":"$G150*EW102*EW9","v":0},{"$f":"$G150*EX102*EX9","v":0},{"$f":"$G150*EY102*EY9","v":0},{"$f":"$G150*EZ102*EZ9","v":0},{"$f":"$G150*FA102*FA9","v":0},{"$f":"$G150*FB102*FB9","v":0},{"$f":"$G150*FC102*FC9","v":0},{"$f":"$G150*FD102*FD9","v":0},{"$f":"$G150*FE102*FE9","v":0}]
[null,null,null,"Unit 3","sqm",null,{"$f":"G29","v":40},null,null,null,null,{"$f":"$G151*L103*L10","v":0},{"$f":"$G151*M103*M10","v":0},{"$f":"$G151*N103*N10","v":0},{"$f":"$G151*O103*O10","v":0},{"$f":"$G151*P103*P10","v":0},{"$f":"$G151*Q103*Q10","v":0},{"$f":"$G151*R103*R10","v":0},{"$f":"$G151*S103*S10","v":0},{"$f":"$G151*T103*T10","v":0},{"$f":"$G151*U103*U10","v":0},{"$f":"$G151*V103*V10","v":0},{"$f":"$G151*W103*W10","v":0},{"$f":"$G151*X103*X10","v":0},{"$f":"$G151*Y103*Y10","v":0},{"$f":"$G151*Z103*Z10","v":0},{"$f":"$G151*AA103*AA10","v":0},{"$f":"$G151*AB103*AB10","v":0},{"$f":"$G151*AC103*AC10","v":0},{"$f":"$G151*AD103*AD10","v":0},{"$f":"$G151*AE103*AE10","v":0},{"$f":"$G151*AF103*AF10","v":0},{"$f":"$G151*AG103*AG10","v":0},{"$f":"$G151*AH103*AH10","v":0},{"$f":"$G151*AI103*AI10","v":0},{"$f":"$G151*AJ103*AJ10","v":0},{"$f":"$G151*AK103*AK10","v":0},{"$f":"$G151*AL103*AL10","v":0},{"$f":"$G151*AM103*AM10","v":0},{"$f":"$G151*AN103*AN10","v":0},{"$f":"$G151*AO103*AO10","v":0},{"$f":"$G151*AP103*AP10","v":0},{"$f":"$G151*AQ103*AQ10","v":0},{"$f":"$G151*AR103*AR10","v":0},{"$f":"$G151*AS103*AS10","v":0},{"$f":"$G151*AT103*AT10","v":0},{"$f":"$G151*AU103*AU10","v":0},{"$f":"$G151*AV103*AV10","v":0},{"$f":"$G151*AW103*AW10","v":0},{"$f":"$G151*AX103*AX10","v":0},{"$f":"$G151*AY103*AY10","v":0},{"$f":"$G151*AZ103*AZ10","v":0},{"$f":"$G151*BA103*BA10","v":0},{"$f":"$G151*BB103*BB10","v":0},{"$f":"$G151*BC103*BC10","v":0},{"$f":"$G151*BD103*BD10","v":0},{"$f":"$G151*BE103*BE10","v":0},{"$f":"$G151*BF103*BF10","v":0},{"$f":"$G151*BG103*BG10","v":0},{"$f":"$G151*BH103*BH10","v":0},{"$f":"$G151*BI103*BI10","v":0},{"$f":"$G151*BJ103*BJ10","v":0},{"$f":"$G151*BK103*BK10","v":0},{"$f":"$G151*BL103*BL10","v":0},{"$f":"$G151*BM103*BM10","v":0},{"$f":"$G151*BN103*BN10","v":0},{"$f":"$G151*BO103*BO10","v":0},{"$f":"$G151*BP103*BP10","v":0},{"$f":"$G151*BQ103*BQ10","v":0},{"$f":"$G151*BR103*BR10","v":0},{"$f":"$G151*BS103*BS10","v":0},{"$f":"$G151*BT103*BT10","v":0},{"$f":"$G151*BU103*BU10","v":0},{"$f":"$G151*BV103*BV10","v":0},{"$f":"$G151*BW103*BW10","v":0},{"$f":"$G151*BX103*BX10","v":0},{"$f":"$G151*BY103*BY10","v":0},{"$f":"$G151*BZ103*BZ10","v":0},{"$f":"$G151*CA103*CA10","v":0},{"$f":"$G151*CB103*CB10","v":0},{"$f":"$G151*CC103*CC10","v":0},{"$f":"$G151*CD103*CD10","v":0},{"$f":"$G151*CE103*CE10","v":0},{"$f":"$G151*CF103*CF10","v":0},{"$f":"$G151*CG103*CG10","v":0},{"$f":"$G151*CH103*CH10","v":0},{"$f":"$G151*CI103*CI10","v":0},{"$f":"$G151*CJ103*CJ10","v":0},{"$f":"$G151*CK103*CK10","v":0},{"$f":"$G151*CL103*CL10","v":0},{"$f":"$G151*CM103*CM10","v":0},{"$f":"$G151*CN103*CN10","v":0},{"$f":"$G151*CO103*CO10","v":0},{"$f":"$G151*CP103*CP10","v":0},{"$f":"$G151*CQ103*CQ10","v":0},{"$f":"$G151*CR103*CR10","v":0},{"$f":"$G151*CS103*CS10","v":0},{"$f":"$G151*CT103*CT10","v":0},{"$f":"$G151*CU103*CU10","v":0},{"$f":"$G151*CV103*CV10","v":0},{"$f":"$G151*CW103*CW10","v":0},{"$f":"$G151*CX103*CX10","v":0},{"$f":"$G151*CY103*CY10","v":0},{"$f":"$G151*CZ103*CZ10","v":0},{"$f":"$G151*DA103*DA10","v":0},{"$f":"$G151*DB103*DB10","v":0},{"$f":"$G151*DC103*DC10","v":0},{"$f":"$G151*DD103*DD10","v":0},{"$f":"$G151*DE103*DE10","v":0},{"$f":"$G151*DF103*DF10","v":0},{"$f":"$G151*DG103*DG10","v":0},{"$f":"$G151*DH103*DH10","v":0},{"$f":"$G151*DI103*DI10","v":0},{"$f":"$G151*DJ103*DJ10","v":0},{"$f":"$G151*DK103*DK10","v":0},{"$f":"$G151*DL103*DL10","v":0},{"$f":"$G151*DM103*DM10","v":0},{"$f":"$G151*DN103*DN10","v":0},{"$f":"$G151*DO103*DO10","v":0},{"$f":"$G151*DP103*DP10","v":0},{"$f":"$G151*DQ103*DQ10","v":0},{"$f":"$G151*DR103*DR10","v":0},{"$f":"$G151*DS103*DS10","v":0},{"$f":"$G151*DT103*DT10","v":0},{"$f":"$G151*DU103*DU10","v":0},{"$f":"$G151*DV103*DV10","v":0},{"$f":"$G151*DW103*DW10","v":0},{"$f":"$G151*DX103*DX10","v":0},{"$f":"$G151*DY103*DY10","v":0},{"$f":"$G151*DZ103*DZ10","v":0},{"$f":"$G151*EA103*EA10","v":0},{"$f":"$G151*EB103*EB10","v":0},{"$f":"$G151*EC103*EC10","v":0},{"$f":"$G151*ED103*ED10","v":0},{"$f":"$G151*EE103*EE10","v":0},{"$f":"$G151*EF103*EF10","v":0},{"$f":"$G151*EG103*EG10","v":0},{"$f":"$G151*EH103*EH10","v":0},{"$f":"$G151*EI103*EI10","v":0},{"$f":"$G151*EJ103*EJ10","v":0},{"$f":"$G151*EK103*EK10","v":0},{"$f":"$G151*EL103*EL10","v":0},{"$f":"$G151*EM103*EM10","v":0},{"$f":"$G151*EN103*EN10","v":0},{"$f":"$G151*EO103*EO10","v":0},{"$f":"$G151*EP103*EP10","v":0},{"$f":"$G151*EQ103*EQ10","v":0},{"$f":"$G151*ER103*ER10","v":0},{"$f":"$G151*ES103*ES10","v":0},{"$f":"$G151*ET103*ET10","v":0},{"$f":"$G151*EU103*EU10","v":0},{"$f":"$G151*EV103*EV10","v":0},{"$f":"$G151*EW103*EW10","v":0},{"$f":"$G151*EX103*EX10","v":0},{"$f":"$G151*EY103*EY10","v":0},{"$f":"$G151*EZ103*EZ10","v":0},{"$f":"$G151*FA103*FA10","v":0},{"$f":"$G151*FB103*FB10","v":0},{"$f":"$G151*FC103*FC10","v":0},{"$f":"$G151*FD103*FD10","v":0},{"$f":"$G151*FE103*FE10","v":0}]
[null,null,null,"Total","sqm",null,null,null,null,null,null,{"$f":"SUM(L149:L151)","v":0},{"$f":"SUM(M149:M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8616,8594.4600000000009,8572.9738500000003,8551.5414153750007,8530.1625618365615,8508.837155431971,8487.5650625433918,8466.3461498870329,8445.1802845123148,8424.0673338010329,8403.0071654665317,8381.9996475528642,8361.0446484339827,{"$f":"SUM(BY149:BY151)","v":8340.1420368128965},8319.2916817208643,8298.4934525165627,8277.7472188852716,8257.0528508380576,8236.4102187109638,8215.819193164185,8195.2796451812756,8174.7914460683223,8154.3544674531504,8133.9685812845182,8113.6336598313064,8093.3495756817283,8073.1162017425249,8052.9334112381684,8032.8010777100735,8012.719075015797,7992.6872773282576,7972.7055591349363,7952.773795237099,7932.8918607490068,7913.0596310971341,7893.2769820193917,7873.5437895643427,7853.8599300904316,7834.2252802652056,7814.6397170645423,7795.1031177718814,7775.6153599774516,7756.1763215775081,7736.7858807735647,7717.4439160716302,7698.1503062814518,7678.9049305157478,7659.7076681894578,7640.5583990189843,7621.4570030214363,7602.4033605138829,7583.3973521125981,7564.4388587323165,7545.5277615854857,7526.6639421815225,7507.847282326069,7489.0776641202538,7470.3549699599516,7451.6790825350527,7433.0498848287152,7414.467260116644,7395.9310919663521,7377.4412642364359,7358.997661075844,7340.6001669231546,7322.2486665058477,7303.9430448395833,7285.6831872274843,7267.4689792594145,7249.3003068112657,7231.1770560442383,7213.0991134041269,0,0,0,0,0,{"$f":"SUM(EK149:EK151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense Inflation"]
[null,null,"Annual Inflation",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(L7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(M7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(N7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(O7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(P7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Q7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(R7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(S7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(T7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(U7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(V7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(W7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(X7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Y7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Z7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ED7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ER7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ES7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ET7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FE7,44:44,46:46)","v":0.05}]
[null,null,"Periodic Inflation",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+L155)^(L4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+M155)^(M4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+N155)^(N4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+O155)^(O4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+P155)^(P4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Q155)^(Q4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+R155)^(R4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+S155)^(S4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+T155)^(T4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+U155)^(U4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+V155)^(V4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+W155)^(W4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+X155)^(X4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Y155)^(Y4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Z155)^(Z4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AA155)^(AA4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AB155)^(AB4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AC155)^(AC4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AD155)^(AD4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AE155)^(AE4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AF155)^(AF4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AG155)^(AG4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AH155)^(AH4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AI155)^(AI4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AJ155)^(AJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AK155)^(AK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AL155)^(AL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AM155)^(AM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AN155)^(AN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AO155)^(AO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AP155)^(AP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AQ155)^(AQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AR155)^(AR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AS155)^(AS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AT155)^(AT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AU155)^(AU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AV155)^(AV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AW155)^(AW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AX155)^(AX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AY155)^(AY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AZ155)^(AZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BA155)^(BA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BB155)^(BB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BC155)^(BC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BD155)^(BD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BE155)^(BE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BF155)^(BF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BG155)^(BG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BH155)^(BH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BI155)^(BI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BJ155)^(BJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BK155)^(BK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BL155)^(BL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BM155)^(BM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BN155)^(BN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BO155)^(BO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BP155)^(BP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BQ155)^(BQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BR155)^(BR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BS155)^(BS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BT155)^(BT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BU155)^(BU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BV155)^(BV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BW155)^(BW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BX155)^(BX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BY155)^(BY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BZ155)^(BZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CA155)^(CA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CB155)^(CB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CC155)^(CC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CD155)^(CD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CE155)^(CE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CF155)^(CF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CG155)^(CG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CH155)^(CH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CI155)^(CI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CJ155)^(CJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CK155)^(CK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CL155)^(CL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CM155)^(CM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CN155)^(CN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CO155)^(CO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CP155)^(CP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CQ155)^(CQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CR155)^(CR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CS155)^(CS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CT155)^(CT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CU155)^(CU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CV155)^(CV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CW155)^(CW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CX155)^(CX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CY155)^(CY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CZ155)^(CZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DA155)^(DA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DB155)^(DB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DC155)^(DC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DD155)^(DD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DE155)^(DE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DF155)^(DF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DG155)^(DG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DH155)^(DH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DI155)^(DI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DJ155)^(DJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DK155)^(DK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DL155)^(DL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DM155)^(DM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DN155)^(DN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DO155)^(DO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DP155)^(DP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DQ155)^(DQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DR155)^(DR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DS155)^(DS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DT155)^(DT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DU155)^(DU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DV155)^(DV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DW155)^(DW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DX155)^(DX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DY155)^(DY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DZ155)^(DZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EA155)^(EA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EB155)^(EB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EC155)^(EC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ED155)^(ED4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EE155)^(EE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EF155)^(EF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EG155)^(EG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EH155)^(EH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EI155)^(EI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EJ155)^(EJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EK155)^(EK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EL155)^(EL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EM155)^(EM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EN155)^(EN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EO155)^(EO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EP155)^(EP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EQ155)^(EQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ER155)^(ER4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ES155)^(ES4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ET155)^(ET4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EU155)^(EU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EV155)^(EV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EW155)^(EW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EX155)^(EX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EY155)^(EY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EZ155)^(EZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FA155)^(FA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FB155)^(FB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FC155)^(FC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FD155)^(FD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FE155)^(FE4/12)-1","v":1.2272234429039353E-2}]
[null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"K157*(1+L156)","v":1.0040741237836484},{"$f":"L157*(1+M156)","v":1.0081648460519013},1.0122722344290396,1.0163963568148537,1.0205372813857667,1.0246950765959604,1.0288698111785073,1.0330615541465074,1.0372703747942285,1.0414963426982515,1.0457395277186212,1.0500000000000009,1.0542778299728317,1.0585730883544973,1.0628858461504924,1.0672161746555973,1.0715641454550557,1.075929830425759,1.0803133017374333,1.0847146318538334,1.0891338935339405,1.0935711598331648,1.0980265041045529,1.1025000000000016,1.1160301384580176,1.1297263219470477,1.1435905882106383,1.1576250000000023,1.171831645380919,1.1862126380444005,1.2007701176211705,1.2155062500000027,1.2304232276499651,1.2455232699466208,1.2608086235022293,1.276281562500003,1.2919443890324638,1.3077994334439522,1.3238490546773412,1.3400956406250035,1.3565416084840873,1.3731894051161502,1.3900415074112087,1.4071004226562542,1.424368688908292,1.441848875371958,1.4595435827817695,1.4774554437890675,1.4955871233537072,1.5139413191405566,1.5325207619208587,1.5513282159785216,1.5703664795213934,1.5896383850975853,1.6091468000169025,1.6288946267774485,1.6488848034974639,1.6691203043524652,1.6896041400177482,1.7103393581163213,1.7313290436723374,1.7525763195700887,1.7740843470186358,1.7958563260221376,1.8178954958559546,{"$f":"BX157*(1+BY156)","v":1.8402051355485936},1.8627885643695681,1.8856491423232451,1.908790270648753,1.9322153923260239,1.9559279925880471,1.979931599439408,2.0042297841811911,2.0288261619423258,2.05372439221745,2.078928179411379,2.1044412733902513,2.1302674700394424,2.1564106118283228,2.182874588381948,2.209663337059764,2.2367808435414149,2.2642311424197397,2.2920183178010465,2.3201465039127531,2.3486198857184863,2.3774426995407274,2.4066192336910994,2.4361538291083917,2.4660508800044116,2.4963148345177646,2.526950195375655,2.5579615205638118,2.5893534240046328,2.6211305762436532,2.6532977051444382,2.6858595965920027,2.7188210952048646,2.7521871050558362,2.7859625904016605,2.8201525764216036,2.8547621499651088,2.889796460308629,2.9252607199217446,2.9611602052426846,2.9975002574633653,3.0342862833240614,3.0715237559178328,3.10921821550482,3.1473752703365347,3.1860005974902657,3.2250999437137255,3.2646791262800621,3.3047440338533622,3.3453006273647801,3.3863549408994129,3.427913082594066,3.4699812355460313,3.5125656587330196,3.5556726879443841,3.5993087367237702,3.6434802973233338,3.6881939416696716,3.7334563223416044,3.7792741735599598,3.8256543121895015,3.8726036387531564,3.920129138458686,3.9682378822379589,{"$f":"EJ157*(1+EK156)","v":4.0169370277989778},4.0662338206908153,4.1161355953816212,4.1666497763498578,4.2177838791889277,4.2695455117253571,4.3219423751507033,4.3749822651673522,4.4286730731483752,4.4830227873116266,4.53803949390824,4.593731378425721,4.6501067268057952,4.7071739266772088,4.7649414686036531,4.823417947347008,4.8826120631460865,4.9425326230110711,5.003188542033838,5.0645888447143612,5.126742666303393]
[]
[null,"Operating and Maintenance per Sqm"]
[null,null,"Per sqm",null,"MM Rp/sqm",null,{"$f":"G68/12","v":8.3333333333333332E-3},null,null,null,null,{"$f":"$G160*L157*L4","v":8.3672843648637356E-3},{"$f":"$G160*M157*M4","v":8.4013737170991771E-3},{"$f":"$G160*N157*N4","v":8.435601953575329E-3},{"$f":"$G160*O157*O4","v":8.4699696401237812E-3},{"$f":"$G160*P157*P4","v":8.5044773448813889E-3},{"$f":"$G160*Q157*Q4","v":8.5391256382996699E-3},{"$f":"$G160*R157*R4","v":8.573915093154227E-3},{"$f":"$G160*S157*S4","v":8.6088462845542273E-3},{"$f":"$G160*T157*T4","v":8.6439197899519041E-3},{"$f":"$G160*U157*U4","v":8.6791361891520955E-3},{"$f":"$G160*V157*V4","v":8.7144960643218434E-3},{"$f":"$G160*W157*W4","v":8.7500000000000078E-3},{"$f":"$G160*X157*X4","v":8.7856485831069309E-3},{"$f":"$G160*Y157*Y4","v":8.8214424029541445E-3},{"$f":"$G160*Z157*Z4","v":8.8573820512541038E-3},{"$f":"$G160*AA157*AA4","v":8.8934681221299779E-3},{"$f":"$G160*AB157*AB4","v":8.9297012121254647E-3},{"$f":"$G160*AC157*AC4","v":8.9660819202146587E-3},{"$f":"$G160*AD157*AD4","v":9.0026108478119451E-3},{"$f":"$G160*AE157*AE4","v":9.0392885987819454E-3},{"$f":"$G160*AF157*AF4","v":9.0761157794495041E-3},{"$f":"$G160*AG157*AG4","v":9.1130929986097068E-3},{"$f":"$G160*AH157*AH4","v":9.1502208675379414E-3},{"$f":"$G160*AI157*AI4","v":9.1875000000000134E-3},{"$f":"$G160*AJ157*AJ4","v":2.7900753461450437E-2},{"$f":"$G160*AK157*AK4","v":2.8243158048676192E-2},{"$f":"$G160*AL157*AL4","v":2.8589764705265953E-2},{"$f":"$G160*AM157*AM4","v":2.894062500000006E-2},{"$f":"$G160*AN157*AN4","v":2.9295791134522974E-2},{"$f":"$G160*AO157*AO4","v":2.9655315951110012E-2},{"$f":"$G160*AP157*AP4","v":3.0019252940529262E-2},{"$f":"$G160*AQ157*AQ4","v":3.0387656250000068E-2},{"$f":"$G160*AR157*AR4","v":3.0760580691249127E-2},{"$f":"$G160*AS157*AS4","v":3.1138081748665516E-2},{"$f":"$G160*AT157*AT4","v":3.152021558755573E-2},{"$f":"$G160*AU157*AU4","v":3.1907039062500073E-2},{"$f":"$G160*AV157*AV4","v":3.2298609725811597E-2},{"$f":"$G160*AW157*AW4","v":3.2694985836098804E-2},{"$f":"$G160*AX157*AX4","v":3.3096226366933525E-2},{"$f":"$G160*AY157*AY4","v":3.3502391015625084E-2},{"$f":"$G160*AZ157*AZ4","v":3.3913540212102189E-2},{"$f":"$G160*BA157*BA4","v":3.4329735127903757E-2},{"$f":"$G160*BB157*BB4","v":3.475103768528022E-2},{"$f":"$G160*BC157*BC4","v":3.5177510566406361E-2},{"$f":"$G160*BD157*BD4","v":3.5609217222707303E-2},{"$f":"$G160*BE157*BE4","v":3.6046221884298957E-2},{"$f":"$G160*BF157*BF4","v":3.648858956954424E-2},{"$f":"$G160*BG157*BG4","v":3.6936386094726686E-2},{"$f":"$G160*BH157*BH4","v":3.7389678083842678E-2},{"$f":"$G160*BI157*BI4","v":3.7848532978513913E-2},{"$f":"$G160*BJ157*BJ4","v":3.8313019048021466E-2},{"$f":"$G160*BK157*BK4","v":3.878320539946304E-2},{"$f":"$G160*BL157*BL4","v":3.9259161988034835E-2},{"$f":"$G160*BM157*BM4","v":3.9740959627439634E-2},{"$f":"$G160*BN157*BN4","v":4.0228670000422559E-2},{"$f":"$G160*BO157*BO4","v":4.0722365669436211E-2},{"$f":"$G160*BP157*BP4","v":4.1222120087436601E-2},{"$f":"$G160*BQ157*BQ4","v":4.1728007608811631E-2},{"$f":"$G160*BR157*BR4","v":4.2240103500443701E-2},{"$f":"$G160*BS157*BS4","v":4.275848395290803E-2},{"$f":"$G160*BT157*BT4","v":4.3283226091808437E-2},{"$f":"$G160*BU157*BU4","v":4.3814407989252215E-2},{"$f":"$G160*BV157*BV4","v":4.4352108675465893E-2},{"$f":"$G160*BW157*BW4","v":4.4896408150553443E-2},{"$f":"$G160*BX157*BX4","v":4.5447387396398864E-2},{"$f":"$G160*BY157*BY4","v":4.6005128388714837E-2},{"$f":"$G160*BZ157*BZ4","v":4.6569714109239199E-2},{"$f":"$G160*CA157*CA4","v":4.714122855808113E-2},{"$f":"$G160*CB157*CB4","v":4.771975676621882E-2},{"$f":"$G160*CC157*CC4","v":4.8305384808150595E-2},{"$f":"$G160*CD157*CD4","v":4.8898199814701178E-2},{"$f":"$G160*CE157*CE4","v":4.9498289985985197E-2},{"$f":"$G160*CF157*CF4","v":5.0105744604529774E-2},{"$f":"$G160*CG157*CG4","v":5.0720654048558148E-2},{"$f":"$G160*CH157*CH4","v":5.134310980543625E-2},{"$f":"$G160*CI157*CI4","v":5.1973204485284474E-2},{"$f":"$G160*CJ157*CJ4","v":5.2611031834756281E-2},{"$f":"$G160*CK157*CK4","v":5.3256686750986063E-2},{"$f":"$G160*CL157*CL4","v":5.3910265295708068E-2},{"$f":"$G160*CM157*CM4","v":5.4571864709548702E-2},{"$f":"$G160*CN157*CN4","v":5.5241583426494101E-2},{"$f":"$G160*CO157*CO4","v":5.5919521088535373E-2},{"$f":"$G160*CP157*CP4","v":5.6605778560493494E-2},{"$f":"$G160*CQ157*CQ4","v":5.7300457945026154E-2},{"$f":"$G160*CR157*CR4","v":5.8003662597818827E-2},{"$f":"$G160*CS157*CS4","v":5.8715497142962154E-2},{"$f":"$G160*CT157*CT4","v":5.9436067488518179E-2},{"$f":"$G160*CU157*CU4","v":6.0165480842277484E-2},{"$f":"$G160*CV157*CV4","v":6.0903845727709793E-2},{"$f":"$G160*CW157*CW4","v":6.1651272000110294E-2},{"$f":"$G160*CX157*CX4","v":6.2407870862944109E-2},{"$f":"$G160*CY157*CY4","v":6.3173754884391378E-2},{"$f":"$G160*CZ157*CZ4","v":6.3949038014095294E-2},{"$f":"$G160*DA157*DA4","v":6.4733835600115808E-2},{"$f":"$G160*DB157*DB4","v":6.552826440609133E-2},{"$f":"$G160*DC157*DC4","v":6.633244262861096E-2},{"$f":"$G160*DD157*DD4","v":6.7146489914800073E-2},{"$f":"$G160*DE157*DE4","v":6.7970527380121604E-2},{"$f":"$G160*DF157*DF4","v":6.8804677626395916E-2},{"$f":"$G160*DG157*DG4","v":6.9649064760041512E-2},{"$f":"$G160*DH157*DH4","v":7.05038144105401E-2},{"$f":"$G160*DI157*DI4","v":7.136905374912772E-2},{"$f":"$G160*DJ157*DJ4","v":7.2244911507715726E-2},{"$f":"$G160*DK157*DK4","v":7.3131517998043613E-2},{"$f":"$G160*DL157*DL4","v":7.402900513106711E-2},{"$f":"$G160*DM157*DM4","v":7.4937506436584131E-2},{"$f":"$G160*DN157*DN4","v":7.5857157083101534E-2},{"$f":"$G160*DO157*DO4","v":7.6788093897945817E-2},{"$f":"$G160*DP157*DP4","v":7.7730455387620495E-2},{"$f":"$G160*DQ157*DQ4","v":7.8684381758413358E-2},{"$f":"$G160*DR157*DR4","v":7.9650014937256639E-2},{"$f":"$G160*DS157*DS4","v":8.0627498592843128E-2},{"$f":"$G160*DT157*DT4","v":8.1616978157001543E-2},{"$f":"$G160*DU157*DU4","v":8.2618600846334059E-2},{"$f":"$G160*DV157*DV4","v":8.3632515684119502E-2},{"$f":"$G160*DW157*DW4","v":8.4658873522485328E-2},{"$f":"$G160*DX157*DX4","v":8.5697827064851642E-2},{"$f":"$G160*DY157*DY4","v":8.6749530888650783E-2},{"$f":"$G160*DZ157*DZ4","v":8.7814141468325488E-2},{"$f":"$G160*EA157*EA4","v":8.8891817198609599E-2},{"$f":"$G160*EB157*EB4","v":8.9982718418094257E-2},{"$f":"$G160*EC157*EC4","v":9.1087007433083345E-2},{"$f":"$G160*ED157*ED4","v":9.2204848541741796E-2},{"$f":"$G160*EE157*EE4","v":9.3336408058540099E-2},{"$f":"$G160*EF157*EF4","v":9.4481854338999E-2},{"$f":"$G160*EG157*EG4","v":9.5641357804737537E-2},{"$f":"$G160*EH157*EH4","v":9.6815090968828899E-2},{"$f":"$G160*EI157*EI4","v":9.8003228461467154E-2},{"$f":"$G160*EJ157*EJ4","v":9.920594705594897E-2},{"$f":"$G160*EK157*EK4","v":0.10042342569497445},{"$f":"$G160*EL157*EL4","v":0.10165584551727039},{"$f":"$G160*EM157*EM4","v":0.10290338988454052},{"$f":"$G160*EN157*EN4","v":0.10416624440874644},{"$f":"$G160*EO157*EO4","v":0.10544459697972319},{"$f":"$G160*EP157*EP4","v":0.10673863779313392},{"$f":"$G160*EQ157*EQ4","v":0.10804855937876758},{"$f":"$G160*ER157*ER4","v":0.1093745566291838},{"$f":"$G160*ES157*ES4","v":0.11071682682870937},{"$f":"$G160*ET157*ET4","v":0.11207556968279067},{"$f":"$G160*EU157*EU4","v":0.11345098734770601},{"$f":"$G160*EV157*EV4","v":0.11484328446064303},{"$f":"$G160*EW157*EW4","v":0.11625266817014489},{"$f":"$G160*EX157*EX4","v":0.11767934816693021},{"$f":"$G160*EY157*EY4","v":0.11912353671509134},{"$f":"$G160*EZ157*EZ4","v":0.1205854486836752},{"$f":"$G160*FA157*FA4","v":0.12206530157865216},{"$f":"$G160*FB157*FB4","v":0.12356331557527678},{"$f":"$G160*FC157*FC4","v":0.12507971355084596},{"$f":"$G160*FD157*FD4","v":0.12661472111785904},{"$f":"$G160*FE157*FE4","v":0.12816856665758483}]
[null,null,"Total",null,"MM Rp",null,null,null,null,null,null,{"$f":"L160*L152","v":0},{"$f":"M160*M152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240.39289182385696,243.34304974739408,246.32941270057145,249.35242500000052,252.41253641504994,255.51020223476385,258.6458833356001,261.82004625000059,265.03316323580248,268.28571234650207,271.57817750238019,274.91104856250064,278.28482139759274,281.69999796382729,285.15708637749924,288.65660099062575,292.19906246747246,295.78499786201877,299.4149406963744,303.08943104015719,306.80901559084612,310.57424775511981,314.38568773119317,318.24390259216511,322.1494663703885,326.10296014287587,330.10497211775294,334.15609772177356,338.25693968890812,341.55208787964489,344.8793359339021,348.23899655422889,351.63138548938258,355.05682156400439,358.51562670858277,362.00812598970936,365.5346476406296,369.09552309209056,372.69108700349022,376.32167729432848,379.98763517596677,{"$f":"BY160*BY152","v":383.68930518369496},387.42703520911243,391.20117653282307,395.01208385744945,398.86011534096929,402.74563263037533,406.66900089566377,410.63058886415439,414.63076885514374,418.66991681489674,422.74841235197954,426.86663877293495,431.02498311830777,435.22383619901859,439.46359263309387,443.74465088275275,448.06741329185553,452.43228612371701,456.83967959928765,461.29000793570782,465.78368938523602,470.32114627455803,474.90280504447753,479.52909628999424,484.20045480077243,488.91731960200309,493.68013399566496,498.4893456021868,503.34540640251566,508.2487727805958,513.19990556625976,518.19927007853892,523.24733616939488,528.34457826787821,533.49147542471405,538.68851135732791,543.93617449530279,549.23495802628611,554.58535994233875,559.98788308673807,565.44303520123663,570.95132897378005,576.51328208669156,582.12941726532449,587.80026232718933,593.52635023155983,599.30821912956003,605.14641241474317,611.0414787741596,616.99397223992412,623.00445224128521,629.07348365720156,635.20163686943101,641.38948781613522,647.63761804600892,653.94661477293482,660.31707093117109,666.74958523107728,673.24476221538134,0,0,0,0,0,{"$f":"EK160*EK152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable O&M",null,"MM Rp",null,{"$f":"G67","v":0.02},null,null,null,null,{"$f":"$G$162*L145","v":0},{"$f":"$G$162*M145","v":0},{"$f":"$G$162*N145","v":0},{"$f":"$G$162*O145","v":0},{"$f":"$G$162*P145","v":0},{"$f":"$G$162*Q145","v":0},{"$f":"$G$162*R145","v":0},{"$f":"$G$162*S145","v":0},{"$f":"$G$162*T145","v":0},{"$f":"$G$162*U145","v":0},{"$f":"$G$162*V145","v":0},{"$f":"$G$162*W145","v":0},{"$f":"$G$162*X145","v":0},{"$f":"$G$162*Y145","v":0},{"$f":"$G$162*Z145","v":0},{"$f":"$G$162*AA145","v":0},{"$f":"$G$162*AB145","v":0},{"$f":"$G$162*AC145","v":0},{"$f":"$G$162*AD145","v":0},{"$f":"$G$162*AE145","v":0},{"$f":"$G$162*AF145","v":0},{"$f":"$G$162*AG145","v":0},{"$f":"$G$162*AH145","v":0},{"$f":"$G$162*AI145","v":0},{"$f":"$G$162*AJ145","v":46.916580808947593},{"$f":"$G$162*AK145","v":47.378868953545705},{"$f":"$G$162*AL145","v":47.845712211175304},{"$f":"$G$162*AM145","v":48.317155465216977},{"$f":"$G$162*AN145","v":51.925512116599378},{"$f":"$G$162*AO145","v":56.544378661983238},{"$f":"$G$162*AP145","v":57.037848675724909},{"$f":"$G$162*AQ145","v":57.535630976652612},{"$f":"$G$162*AR145","v":60.016881369241709},{"$f":"$G$162*AS145","v":60.818920148156465},{"$f":"$G$162*AT145","v":61.344240286575406},{"$f":"$G$162*AU145","v":61.874097849321466},{"$f":"$G$162*AV145","v":64.146060998586037},{"$f":"$G$162*AW145","v":64.876040742203926},{"$f":"$G$162*AX145","v":65.436404040660165},{"$f":"$G$162*AY145","v":66.001607446845938},{"$f":"$G$162*AZ145","v":70.226493304015889},{"$f":"$G$162*BA145","v":70.987517867132226},{"$f":"$G$162*BB145","v":71.600668719221304},{"$f":"$G$162*BC145","v":72.219115628683753},{"$f":"$G$162*BD145","v":72.842904339929134},{"$f":"$G$162*BE145","v":73.796952151333912},{"$f":"$G$162*BF145","v":74.434369340336914},{"$f":"$G$162*BG145","v":75.077292185887927},{"$f":"$G$162*BH145","v":75.725768242798097},{"$f":"$G$162*BI145","v":76.379845476630621},{"$f":"$G$162*BJ145","v":77.039572267248715},{"$f":"$G$162*BK145","v":77.704997412394022},{"$f":"$G$162*BL145","v":78.376170131296035},{"$f":"$G$162*BM145","v":78.871014739539348},{"$f":"$G$162*BN145","v":79.369019689737669},{"$f":"$G$162*BO145","v":79.870205467021862},{"$f":"$G$162*BP145","v":80.374592691799862},{"$f":"$G$162*BQ145","v":80.882202120670399},{"$f":"$G$162*BR145","v":81.376865729229678},{"$f":"$G$162*BS145","v":81.874554627398027},{"$f":"$G$162*BT145","v":82.375287317400051},{"$f":"$G$162*BU145","v":82.879082414617329},{"$f":"$G$162*BV145","v":83.385958648280365},{"$f":"$G$162*BW145","v":83.895934862164779},{"$f":"$G$162*BX145","v":84.409030015291975},{"$f":"$G$162*BY145","v":84.925263182634012},{"$f":"$G$162*BZ145","v":85.444653555822583},{"$f":"$G$162*CA145","v":85.967220443862573},{"$f":"$G$162*CB145","v":86.492983273849902},{"$f":"$G$162*CC145","v":87.021961591693767},{"$f":"$G$162*CD145","v":87.554175062843228},{"$f":"$G$162*CE145","v":88.089643473018313},{"$f":"$G$162*CF145","v":88.628386728945657},{"$f":"$G$162*CG145","v":89.170424859098446},{"$f":"$G$162*CH145","v":89.715778014441028},{"$f":"$G$162*CI145","v":90.264466469178146},{"$f":"$G$162*CJ145","v":90.816510621508556},{"$f":"$G$162*CK145","v":91.371930994383348},{"$f":"$G$162*CL145","v":91.930748236268997},{"$f":"$G$162*CM145","v":92.492983121914946},{"$f":"$G$162*CN145","v":93.0586565531259},{"$f":"$G$162*CO145","v":93.627789559538982},{"$f":"$G$162*CP145","v":94.200403299405409},{"$f":"$G$162*CQ145","v":94.776519060377183},{"$f":"$G$162*CR145","v":95.3561582602984},{"$f":"$G$162*CS145","v":95.939342448001625},{"$f":"$G$162*CT145","v":96.526093304108713},{"$f":"$G$162*CU145","v":97.116432641837207},{"$f":"$G$162*CV145","v":97.710382407810982},{"$f":"$G$162*CW145","v":98.307964682876189},{"$f":"$G$162*CX145","v":98.909201682922216},{"$f":"$G$162*CY145","v":99.514115759707579},{"$f":"$G$162*CZ145","v":100.12272940169079},{"$f":"$G$162*DA145","v":100.73506523486647},{"$f":"$G$162*DB145","v":101.35114602360649},{"$f":"$G$162*DC145","v":101.97099467150629},{"$f":"$G$162*DD145","v":102.59463422223628},{"$f":"$G$162*DE145","v":103.22208786039856},{"$f":"$G$162*DF145","v":103.85337891238878},{"$f":"$G$162*DG145","v":104.48853084726356},{"$f":"$G$162*DH145","v":105.12756727761261},{"$f":"$G$162*DI145","v":105.77051196043685},{"$f":"$G$162*DJ145","v":106.41738879803154},{"$f":"$G$162*DK145","v":107.06822183887472},{"$f":"$G$162*DL145","v":107.72303527852151},{"$f":"$G$162*DM145","v":108.38185346050341},{"$f":"$G$162*DN145","v":109.04470087723332},{"$f":"$G$162*DO145","v":109.71160217091627},{"$f":"$G$162*DP145","v":110.38258213446521},{"$f":"$G$162*DQ145","v":111.05766571242295},{"$f":"$G$162*DR145","v":111.73687800188951},{"$f":"$G$162*DS145","v":112.42024425345497},{"$f":"$G$162*DT145","v":113.10778987213833},{"$f":"$G$162*DU145","v":113.79954041833194},{"$f":"$G$162*DV145","v":114.49552160875173},{"$f":"$G$162*DW145","v":115.1957593173933},{"$f":"$G$162*DX145","v":115.9002795764937},{"$f":"$G$162*DY145","v":116.60910857749943},{"$f":"$G$162*DZ145","v":117.32227267203989},{"$f":"$G$162*EA145","v":118.03979837290721},{"$f":"$G$162*EB145","v":118.76171235504185},{"$f":"$G$162*EC145","v":119.48804145652424},{"$f":"$G$162*ED145","v":120.21881267957257},{"$f":"$G$162*EE145","v":120.95405319154658},{"$f":"$G$162*EF145","v":9.6595786128859817},{"$f":"$G$162*EG145","v":9.7186551697616661},{"$f":"$G$162*EH145","v":9.7780930301384785},{"$f":"$G$162*EI145","v":9.8378944036952998},{"$f":"$G$162*EJ145","v":9.8980615136250787},{"$f":"$G$162*EK145","v":0},{"$f":"$G$162*EL145","v":0},{"$f":"$G$162*EM145","v":0},{"$f":"$G$162*EN145","v":0},{"$f":"$G$162*EO145","v":0},{"$f":"$G$162*EP145","v":0},{"$f":"$G$162*EQ145","v":0},{"$f":"$G$162*ER145","v":0},{"$f":"$G$162*ES145","v":0},{"$f":"$G$162*ET145","v":0},{"$f":"$G$162*EU145","v":0},{"$f":"$G$162*EV145","v":0},{"$f":"$G$162*EW145","v":0},{"$f":"$G$162*EX145","v":0},{"$f":"$G$162*EY145","v":0},{"$f":"$G$162*EZ145","v":0},{"$f":"$G$162*FA145","v":0},{"$f":"$G$162*FB145","v":0},{"$f":"$G$162*FC145","v":0},{"$f":"$G$162*FD145","v":0},{"$f":"$G$162*FE145","v":0}]
[null,null,null,"Total O&M","MM Rp",null,null,null,null,null,null,{"$f":"L161+L162","v":0},{"$f":"M161+M162","v":0},{"$f":"N161+N162","v":0},{"$f":"O161+O162","v":0},{"$f":"P161+P162","v":0},{"$f":"Q161+Q162","v":0},{"$f":"R161+R162","v":0},{"$f":"S161+S162","v":0},{"$f":"T161+T162","v":0},{"$f":"U161+U162","v":0},{"$f":"V161+V162","v":0},{"$f":"W161+W162","v":0},{"$f":"X161+X162","v":0},{"$f":"Y161+Y162","v":0},{"$f":"Z161+Z162","v":0},{"$f":"AA161+AA162","v":0},{"$f":"AB161+AB162","v":0},{"$f":"AC161+AC162","v":0},{"$f":"AD161+AD162","v":0},{"$f":"AE161+AE162","v":0},{"$f":"AF161+AF162","v":0},{"$f":"AG161+AG162","v":0},{"$f":"AH161+AH162","v":0},{"$f":"AI161+AI162","v":0},{"$f":"AJ161+AJ162","v":287.30947263280456},{"$f":"AK161+AK162","v":290.7219187009398},{"$f":"AL161+AL162","v":294.17512491174676},{"$f":"AM161+AM162","v":297.66958046521751},{"$f":"AN161+AN162","v":304.33804853164929},{"$f":"AO161+AO162","v":312.0545808967471},{"$f":"AP161+AP162","v":315.68373201132499},{"$f":"AQ161+AQ162","v":319.3556772266532},{"$f":"AR161+AR162","v":325.05004460504421},{"$f":"AS161+AS162","v":329.10463249465852},{"$f":"AT161+AT162","v":332.92241778895561},{"$f":"AU161+AU162","v":336.7851464118221},{"$f":"AV161+AV162","v":342.43088239617879},{"$f":"AW161+AW162","v":346.57603870603123},{"$f":"AX161+AX162","v":350.59349041815938},{"$f":"AY161+AY162","v":354.65820843747167},{"$f":"AZ161+AZ162","v":362.42555577148835},{"$f":"BA161+BA162","v":366.772515729151},{"$f":"BB161+BB162","v":371.01560941559569},{"$f":"BC161+BC162","v":375.30854666884096},{"$f":"BD161+BD162","v":379.65191993077525},{"$f":"BE161+BE162","v":384.37119990645374},{"$f":"BF161+BF162","v":388.82005707153007},{"$f":"BG161+BG162","v":393.32119477805304},{"$f":"BH161+BH162","v":397.87523461318659},{"$f":"BI161+BI162","v":402.48280561950651},{"$f":"BJ161+BJ162","v":407.14454438500167},{"$f":"BK161+BK162","v":411.86109513416761},{"$f":"BL161+BL162","v":416.63310982020414},{"$f":"BM161+BM162","v":420.42310261918425},{"$f":"BN161+BN162","v":424.24835562363978},{"$f":"BO161+BO162","v":428.10920202125078},{"$f":"BP161+BP162","v":432.00597818118246},{"$f":"BQ161+BQ162","v":435.93902368467479},{"$f":"BR161+BR162","v":439.89249243781245},{"$f":"BS161+BS162","v":443.88268061710738},{"$f":"BT161+BT162","v":447.90993495802968},{"$f":"BU161+BU162","v":451.97460550670792},{"$f":"BV161+BV162","v":456.07704565177062},{"$f":"BW161+BW162","v":460.21761215649326},{"$f":"BX161+BX162","v":464.39666519125876},{"$f":"BY161+BY162","v":468.61456836632897},{"$f":"BZ161+BZ162","v":472.87168876493502},{"$f":"CA161+CA162","v":477.16839697668564},{"$f":"CB161+CB162","v":481.50506713129937},{"$f":"CC161+CC162","v":485.88207693266304},{"$f":"CD161+CD162","v":490.29980769321855},{"$f":"CE161+CE162","v":494.7586443686821},{"$f":"CF161+CF162","v":499.25897559310005},{"$f":"CG161+CG162","v":503.80119371424217},{"$f":"CH161+CH162","v":508.38569482933775},{"$f":"CI161+CI162","v":513.01287882115764},{"$f":"CJ161+CJ162","v":517.68314939444349},{"$f":"CK161+CK162","v":522.39691411269109},{"$f":"CL161+CL162","v":527.15458443528757},{"$f":"CM161+CM162","v":531.95657575500877},{"$f":"CN161+CN162","v":536.80330743587865},{"$f":"CO161+CO162","v":541.69520285139447},{"$f":"CP161+CP162","v":546.63268942312243},{"$f":"CQ161+CQ162","v":551.61619865966486},{"$f":"CR161+CR162","v":556.64616619600622},{"$f":"CS161+CS162","v":561.72303183323766},{"$f":"CT161+CT162","v":566.84723957866674},{"$f":"CU161+CU162","v":572.01923768631468},{"$f":"CV161+CV162","v":577.23947869780523},{"$f":"CW161+CW162","v":582.50841948364859},{"$f":"CX161+CX162","v":587.82652128492532},{"$f":"CY161+CY162","v":593.19424975537254},{"$f":"CZ161+CZ162","v":598.61207500387764},{"$f":"DA161+DA162","v":604.08047163738217},{"$f":"DB161+DB162","v":609.59991880420228},{"$f":"DC161+DC162","v":615.17090023776609},{"$f":"DD161+DD162","v":620.79390430077524},{"$f":"DE161+DE162","v":626.46942402979346},{"$f":"DF161+DF162","v":632.19795718026694},{"$f":"DG161+DG162","v":637.98000627197757},{"$f":"DH161+DH162","v":643.81607863494048},{"$f":"DI161+DI162","v":649.7066864557396},{"$f":"DJ161+DJ162","v":655.65234682431765},{"$f":"DK161+DK162","v":661.65358178121346},{"$f":"DL161+DL162","v":667.71091836525954},{"$f":"DM161+DM162","v":673.82488866174003},{"$f":"DN161+DN162","v":679.99602985101342},{"$f":"DO161+DO162","v":686.22488425760787},{"$f":"DP161+DP162","v":692.51199939978972},{"$f":"DQ161+DQ162","v":698.85792803961226},{"$f":"DR161+DR162","v":705.26322823344935},{"$f":"DS161+DS162","v":711.72846338301497},{"$f":"DT161+DT162","v":718.25420228688154},{"$f":"DU161+DU162","v":724.84101919249156},{"$f":"DV161+DV162","v":731.48949384867581},{"$f":"DW161+DW162","v":738.20021155867846},{"$f":"DX161+DX162","v":744.97376323369531},{"$f":"DY161+DY162","v":751.81074544693047},{"$f":"DZ161+DZ162","v":758.71176048817506},{"$f":"EA161+EA162","v":765.6774164189161},{"$f":"EB161+EB162","v":772.70832712797664},{"$f":"EC161+EC162","v":779.80511238769532},{"$f":"ED161+ED162","v":786.96839791064986},{"$f":"EE161+EE162","v":794.19881540692791},{"$f":"EF161+EF162","v":9.6595786128859817},{"$f":"EG161+EG162","v":9.7186551697616661},{"$f":"EH161+EH162","v":9.7780930301384785},{"$f":"EI161+EI162","v":9.8378944036952998},{"$f":"EJ161+EJ162","v":9.8980615136250787},{"$f":"EK161+EK162","v":0},{"$f":"EL161+EL162","v":0},{"$f":"EM161+EM162","v":0},{"$f":"EN161+EN162","v":0},{"$f":"EO161+EO162","v":0},{"$f":"EP161+EP162","v":0},{"$f":"EQ161+EQ162","v":0},{"$f":"ER161+ER162","v":0},{"$f":"ES161+ES162","v":0},{"$f":"ET161+ET162","v":0},{"$f":"EU161+EU162","v":0},{"$f":"EV161+EV162","v":0},{"$f":"EW161+EW162","v":0},{"$f":"EX161+EX162","v":0},{"$f":"EY161+EY162","v":0},{"$f":"EZ161+EZ162","v":0},{"$f":"FA161+FA162","v":0},{"$f":"FB161+FB162","v":0},{"$f":"FC161+FC162","v":0},{"$f":"FD161+FD162","v":0},{"$f":"FE161+FE162","v":0}]
[]
[null,"Sales of Units"]
[null,null,"Cap Rate",null,"%",null,{"$f":"G70/4","v":0.02},null,null,null,null,{"$f":"$G$166","v":0.02},{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Sales of Units",null,"Units",null,null,null,null,null,null,{"$f":"L98","v":0},{"$f":"M98","v":0},{"$f":"N98","v":0},{"$f":"O98","v":0},{"$f":"P98","v":0},{"$f":"Q98","v":0},{"$f":"R98","v":0},{"$f":"S98","v":0},{"$f":"T98","v":0},{"$f":"U98","v":0},{"$f":"V98","v":0},{"$f":"W98","v":0},{"$f":"X98","v":0},{"$f":"Y98","v":0},{"$f":"Z98","v":0},{"$f":"AA98","v":0},{"$f":"AB98","v":0},{"$f":"AC98","v":0},{"$f":"AD98","v":0},{"$f":"AE98","v":0},{"$f":"AF98","v":0},{"$f":"AG98","v":0},{"$f":"AH98","v":0},{"$f":"AI98","v":0},{"$f":"AJ98","v":0},{"$f":"AK98","v":0},{"$f":"AL98","v":0},{"$f":"AM98","v":0},{"$f":"AN98","v":0},{"$f":"AO98","v":0},{"$f":"AP98","v":0},{"$f":"AQ98","v":0},{"$f":"AR98","v":0},{"$f":"AS98","v":0},{"$f":"AT98","v":0},{"$f":"AU98","v":0},{"$f":"AV98","v":0},{"$f":"AW98","v":0},{"$f":"AX98","v":0},{"$f":"AY98","v":0},{"$f":"AZ98","v":0},{"$f":"BA98","v":0},{"$f":"BB98","v":0},{"$f":"BC98","v":0},{"$f":"BD98","v":0},{"$f":"BE98","v":0},{"$f":"BF98","v":0},{"$f":"BG98","v":0},{"$f":"BH98","v":0},{"$f":"BI98","v":0},{"$f":"BJ98","v":0},{"$f":"BK98","v":0},{"$f":"BL98","v":0},{"$f":"BM98","v":1.7950000000000002},{"$f":"BN98","v":1.7905125000000002},{"$f":"BO98","v":1.7860362187500001},{"$f":"BP98","v":1.781571128203125},{"$f":"BQ98","v":1.7771172003826174},{"$f":"BR98","v":1.7726744073816607},{"$f":"BS98","v":1.7682427213632064},{"$f":"BT98","v":1.7638221145597983},{"$f":"BU98","v":1.7594125592733989},{"$f":"BV98","v":1.7550140278752155},{"$f":"BW98","v":1.7506264928055273},{"$f":"BX98","v":1.7462499265735136},{"$f":"BY98","v":1.7418843017570798},{"$f":"BZ98","v":1.7375295910026871},{"$f":"CA98","v":1.7331857670251805},{"$f":"CB98","v":1.7288528026076175},{"$f":"CC98","v":1.7245306706010983},{"$f":"CD98","v":1.7202193439245956},{"$f":"CE98","v":1.7159187955647841},{"$f":"CF98","v":1.7116289985758724},{"$f":"CG98","v":1.7073499260794325},{"$f":"CH98","v":1.7030815512642339},{"$f":"CI98","v":1.6988238473860733},{"$f":"CJ98","v":1.6945767877676081},{"$f":"CK98","v":1.6903403457981891},{"$f":"CL98","v":1.6861144949336935},{"$f":"CM98","v":1.6818992086963596},{"$f":"CN98","v":1.6776944606746187},{"$f":"CO98","v":1.673500224522932},{"$f":"CP98","v":1.6693164739616249},{"$f":"CQ98","v":1.6651431827767209},{"$f":"CR98","v":1.6609803248197788},{"$f":"CS98","v":1.6568278740077294},{"$f":"CT98","v":1.6526858043227102},{"$f":"CU98","v":1.6485540898119035},{"$f":"CV98","v":1.6444327045873735},{"$f":"CW98","v":1.640321622825905},{"$f":"CX98","v":1.6362208187688403},{"$f":"CY98","v":1.6321302667219182},{"$f":"CZ98","v":1.6280499410551135},{"$f":"DA98","v":1.6239798162024754},{"$f":"DB98","v":1.6199198666619694},{"$f":"DC98","v":1.6158700669953143},{"$f":"DD98","v":1.6118303918278263},{"$f":"DE98","v":1.6078008158482566},{"$f":"DF98","v":1.6037813138086361},{"$f":"DG98","v":1.5997718605241145},{"$f":"DH98","v":1.5957724308728038},{"$f":"DI98","v":1.5917829997956221},{"$f":"DJ98","v":1.587803542296133},{"$f":"DK98","v":1.5838340334403926},{"$f":"DL98","v":1.5798744483567915},{"$f":"DM98","v":1.5759247622358998},{"$f":"DN98","v":1.5719849503303098},{"$f":"DO98","v":1.5680549879544843},{"$f":"DP98","v":1.564134850484598},{"$f":"DQ98","v":1.5602245133583865},{"$f":"DR98","v":1.5563239520749905},{"$f":"DS98","v":1.5524331421948028},{"$f":"DT98","v":1.5485520593393161},{"$f":"DU98","v":1.544680679190968},{"$f":"DV98","v":1.5408189774929903},{"$f":"DW98","v":1.5369669300492579},{"$f":"DX98","v":1.5331245127241346},{"$f":"DY98","v":1.5292917014423244},{"$f":"DZ98","v":1.5254684721887184},{"$f":"EA98","v":1.5216548010082469},{"$f":"EB98","v":1.5178506640057261},{"$f":"EC98","v":1.5140560373457119},{"$f":"ED98","v":1.5102708972523475},{"$f":"EE98","v":1.5064952200092168},{"$f":"EF98","v":1.5027289819591938},{"$f":"EG98","v":1.4989721595042957},{"$f":"EH98","v":1.4952247291055349},{"$f":"EI98","v":1.4914866672827711},{"$f":"EJ98","v":1.4877579506145644},{"$f":"EK98","v":1.484038555738028},{"$f":"EL98","v":1.4803284593486827},{"$f":"EM98","v":1.4766276382003112},{"$f":"EN98","v":1.4729360691048101},{"$f":"EO98","v":1.4692537289320482},{"$f":"EP98","v":1.465580594609718},{"$f":"EQ98","v":1.4619166431231938},{"$f":"ER98","v":1.4582618515153858},{"$f":"ES98","v":1.4546161968865974},{"$f":"ET98","v":1.4509796563943806},{"$f":"EU98","v":1.4473522072533949},{"$f":"EV98","v":1.4437338267352615},{"$f":"EW98","v":1.4401244921684231},{"$f":"EX98","v":1.4365241809380018},{"$f":"EY98","v":1.432932870485657},{"$f":"EZ98","v":1.4293505383094429},{"$f":"FA98","v":1.4257771619636692},{"$f":"FB98","v":1.4222127190587601},{"$f":"FC98","v":1.4186571872611133},{"$f":"FD98","v":1.4151105442929603},{"$f":"FE98","v":1.4115727679322281}]
[null,null,"Total Remaining Units",null,"Units",null,null,null,null,null,null,{"$f":"L104","v":718},{"$f":"M104","v":718},{"$f":"N104","v":718},{"$f":"O104","v":718},{"$f":"P104","v":718},{"$f":"Q104","v":718},{"$f":"R104","v":718},{"$f":"S104","v":718},{"$f":"T104","v":718},{"$f":"U104","v":718},{"$f":"V104","v":718},{"$f":"W104","v":718},{"$f":"X104","v":718},{"$f":"Y104","v":718},{"$f":"Z104","v":718},{"$f":"AA104","v":718},{"$f":"AB104","v":718},{"$f":"AC104","v":718},{"$f":"AD104","v":718},{"$f":"AE104","v":718},{"$f":"AF104","v":718},{"$f":"AG104","v":718},{"$f":"AH104","v":718},{"$f":"AI104","v":718},{"$f":"AJ104","v":718},{"$f":"AK104","v":718},{"$f":"AL104","v":718},{"$f":"AM104","v":718},{"$f":"AN104","v":718},{"$f":"AO104","v":718},{"$f":"AP104","v":718},{"$f":"AQ104","v":718},{"$f":"AR104","v":718},{"$f":"AS104","v":718},{"$f":"AT104","v":718},{"$f":"AU104","v":718},{"$f":"AV104","v":718},{"$f":"AW104","v":718},{"$f":"AX104","v":718},{"$f":"AY104","v":718},{"$f":"AZ104","v":718},{"$f":"BA104","v":718},{"$f":"BB104","v":718},{"$f":"BC104","v":718},{"$f":"BD104","v":718},{"$f":"BE104","v":718},{"$f":"BF104","v":718},{"$f":"BG104","v":718},{"$f":"BH104","v":718},{"$f":"BI104","v":718},{"$f":"BJ104","v":718},{"$f":"BK104","v":718},{"$f":"BL104","v":718},{"$f":"BM104","v":716.20500000000004},{"$f":"BN104","v":714.41448750000006},{"$f":"BO104","v":712.62845128125002},{"$f":"BP104","v":710.84688015304687},{"$f":"BQ104","v":709.06976295266429},{"$f":"BR104","v":707.29708854528258},{"$f":"BS104","v":705.52884582391948},{"$f":"BT104","v":703.76502370935964},{"$f":"BU104","v":702.00561115008611},{"$f":"BV104","v":700.25059712221105},{"$f":"BW104","v":698.49997062940542},{"$f":"BX104","v":696.75372070283186},{"$f":"BY104","v":695.0118364010749},{"$f":"BZ104","v":693.27430681007206},{"$f":"CA104","v":691.54112104304704},{"$f":"CB104","v":689.81226824043938},{"$f":"CC104","v":688.08773756983828},{"$f":"CD104","v":686.36751822591361},{"$f":"CE104","v":684.65159943034882},{"$f":"CF104","v":682.93997043177296},{"$f":"CG104","v":681.2326205056936},{"$f":"CH104","v":679.52953895442931},{"$f":"CI104","v":677.83071510704326},{"$f":"CJ104","v":676.13613831927569},{"$f":"CK104","v":674.44579797347751},{"$f":"CL104","v":672.75968347854382},{"$f":"CM104","v":671.07778426984748},{"$f":"CN104","v":669.40008980917287},{"$f":"CO104","v":667.7265895846499},{"$f":"CP104","v":666.05727311068824},{"$f":"CQ104","v":664.39212992791158},{"$f":"CR104","v":662.73114960309181},{"$f":"CS104","v":661.07432172908398},{"$f":"CT104","v":659.4216359247614},{"$f":"CU104","v":657.77308183494938},{"$f":"CV104","v":656.12864913036196},{"$f":"CW104","v":654.48832750753604},{"$f":"CX104","v":652.85210668876721},{"$f":"CY104","v":651.21997642204531},{"$f":"CZ104","v":649.59192648099008},{"$f":"DA104","v":647.96794666478775},{"$f":"DB104","v":646.34802679812583},{"$f":"DC104","v":644.73215673113043},{"$f":"DD104","v":643.12032633930255},{"$f":"DE104","v":641.51252552345431},{"$f":"DF104","v":639.90874420964565},{"$f":"DG104","v":638.30897234912152},{"$f":"DH104","v":636.71319991824885},{"$f":"DI104","v":635.12141691845318},{"$f":"DJ104","v":633.53361337615706},{"$f":"DK104","v":631.94977934271662},{"$f":"DL104","v":630.36990489435982},{"$f":"DM104","v":628.79398013212392},{"$f":"DN104","v":627.22199518179366},{"$f":"DO104","v":625.65394019383916},{"$f":"DP104","v":624.08980534335456},{"$f":"DQ104","v":622.52958082999623},{"$f":"DR104","v":620.97325687792113},{"$f":"DS104","v":619.42082373572646},{"$f":"DT104","v":617.87227167638707},{"$f":"DU104","v":616.32759099719624},{"$f":"DV104","v":614.78677201970311},{"$f":"DW104","v":613.24980508965382},{"$f":"DX104","v":611.71668057692978},{"$f":"DY104","v":610.18738887548739},{"$f":"DZ104","v":608.66192040329872},{"$f":"EA104","v":607.14026560229047},{"$f":"EB104","v":605.62241493828469},{"$f":"EC104","v":604.10835890093904},{"$f":"ED104","v":602.5980880036866},{"$f":"EE104","v":601.09159278367747},{"$f":"EF104","v":599.58886380171828},{"$f":"EG104","v":598.08989164221396},{"$f":"EH104","v":596.59466691310843},{"$f":"EI104","v":595.10318024582568},{"$f":"EJ104","v":593.61542229521115},{"$f":"EK104","v":592.13138373947311},{"$f":"EL104","v":590.65105528012441},{"$f":"EM104","v":589.17442764192413},{"$f":"EN104","v":587.70149157281935},{"$f":"EO104","v":586.23223784388733},{"$f":"EP104","v":584.7666572492775},{"$f":"EQ104","v":583.30474060615427},{"$f":"ER104","v":581.84647875463884},{"$f":"ES104","v":580.39186255775235},{"$f":"ET104","v":578.9408829013579},{"$f":"EU104","v":577.49353069410449},{"$f":"EV104","v":576.0497968673692},{"$f":"EW104","v":574.60967237520083},{"$f":"EX104","v":573.17314819426281},{"$f":"EY104","v":571.74021532377719},{"$f":"EZ104","v":570.31086478546774},{"$f":"FA104","v":568.88508762350409},{"$f":"FB104","v":567.46287490444524},{"$f":"FC104","v":566.0442177171841},{"$f":"FD104","v":564.62910717289128},{"$f":"FE104","v":563.217534404959}]
[null,null,"Percent Sold",null,"%",null,null,null,null,null,null,{"$f":"IF(L168,L167/L168)","v":0},{"$f":"IF(M168,M167/M168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604004E-3,2.5062656641604004E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,{"$f":"IF(BY168,BY167/BY168)","v":2.5062656641604009E-3},2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604004E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604017E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604017E-3,2.5062656641604004E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604004E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,{"$f":"IF(EK168,EK167/EK168)","v":2.5062656641604013E-3},2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604004E-3,2.5062656641604004E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604004E-3,2.5062656641604009E-3]
[]
[null,null,"Nett Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L145-L163","v":0},{"$f":"M145-M163","v":0},{"$f":"N145-N163","v":0},{"$f":"O145-O163","v":0},{"$f":"P145-P163","v":0},{"$f":"Q145-Q163","v":0},{"$f":"R145-R163","v":0},{"$f":"S145-S163","v":0},{"$f":"T145-T163","v":0},{"$f":"U145-U163","v":0},{"$f":"V145-V163","v":0},{"$f":"W145-W163","v":0},{"$f":"X145-X163","v":0},{"$f":"Y145-Y163","v":0},{"$f":"Z145-Z163","v":0},{"$f":"AA145-AA163","v":0},{"$f":"AB145-AB163","v":0},{"$f":"AC145-AC163","v":0},{"$f":"AD145-AD163","v":0},{"$f":"AE145-AE163","v":0},{"$f":"AF145-AF163","v":0},{"$f":"AG145-AG163","v":0},{"$f":"AH145-AH163","v":0},{"$f":"AI145-AI163","v":0},{"$f":"AJ145-AJ163","v":2058.5195678145751},{"$f":"AK145-AK163","v":2078.2215289763453},{"$f":"AL145-AL163","v":2098.1104856470183},{"$f":"AM145-AM163","v":2118.188192795631},{"$f":"AN145-AN163","v":2291.9375572983195},{"$f":"AO145-AO163","v":2515.1643522024146},{"$f":"AP145-AP163","v":2536.2087017749204},{"$f":"AQ145-AQ163","v":2557.4258716059771},{"$f":"AR145-AR163","v":2675.7940238570413},{"$f":"AS145-AS163","v":2711.8413749131651},{"$f":"AT145-AT163","v":2734.2895965398147},{"$f":"AU145-AU163","v":2756.9197460542509},{"$f":"AV145-AV163","v":2864.872167533123},{"$f":"AW145-AW163","v":2897.2259984041652},{"$f":"AX145-AX163","v":2921.2267116148487},{"$f":"AY145-AY163","v":2945.4221639048251},{"$f":"AZ145-AZ163","v":3148.899109429306},{"$f":"BA145-BA163","v":3182.6033776274603},{"$f":"BB145-BB163","v":3209.0178265454697},{"$f":"BC145-BC163","v":3235.6472347653466},{"$f":"BD145-BD163","v":3262.493297065681},{"$f":"BE145-BE163","v":3305.4764076602414},{"$f":"BF145-BF163","v":3332.8984099453155},{"$f":"BG145-BG163","v":3360.5434145163435},{"$f":"BH145-BH163","v":3388.4131775267183},{"$f":"BI145-BI163","v":3416.5094682120243},{"$f":"BJ145-BJ163","v":3444.8340689774341},{"$f":"BK145-BK163","v":3473.3887754855336},{"$f":"BL145-BL163","v":3502.1753967445979},{"$f":"BM145-BM163","v":3523.1276343577829},{"$f":"BN145-BN163","v":3544.2026288632433},{"$f":"BO145-BO163","v":3565.4010713298421},{"$f":"BP145-BP163","v":3586.7236564088107},{"$f":"BQ145-BQ163","v":3608.1710823488452},{"$f":"BR145-BR163","v":3628.9507940236713},{"$f":"BS145-BS163","v":3649.8450507527941},{"$f":"BT145-BT163","v":3670.8544309119729},{"$f":"BU145-BU163","v":3691.9795152241586},{"$f":"BV145-BV163","v":3713.2208867622471},{"$f":"BW145-BW163","v":3734.5791309517454},{"$f":"BX145-BX163","v":3756.0548355733399},{"$f":"BY145-BY163","v":3777.6485907653714},{"$f":"BZ145-BZ163","v":3799.3609890261941},{"$f":"CA145-CA163","v":3821.192625216443},{"$f":"CB145-CB163","v":3843.1440965611955},{"$f":"CC145-CC163","v":3865.2160026520251},{"$f":"CD145-CD163","v":3887.4089454489426},{"$f":"CE145-CE163","v":3909.7235292822334},{"$f":"CF145-CF163","v":3932.1603608541832},{"$f":"CG145-CG163","v":3954.7200492406796},{"$f":"CH145-CH163","v":3977.4032058927132},{"$f":"CI145-CI163","v":4000.2104446377498},{"$f":"CJ145-CJ163","v":4023.1423816809838},{"$f":"CK145-CK163","v":4046.1996356064765},{"$f":"CL145-CL163","v":4069.3828273781619},{"$f":"CM145-CM163","v":4092.6925803407385},{"$f":"CN145-CN163","v":4116.1295202204165},{"$f":"CO145-CO163","v":4139.6942751255547},{"$f":"CP145-CP163","v":4163.3874755471479},{"$f":"CQ145-CQ163","v":4187.2097543591935},{"$f":"CR145-CR163","v":4211.1617468189133},{"$f":"CS145-CS163","v":4235.2440905668436},{"$f":"CT145-CT163","v":4259.4574256267688},{"$f":"CU145-CU163","v":4283.8023944055458},{"$f":"CV145-CV163","v":4308.2796416927431},{"$f":"CW145-CW163","v":4332.8898146601605},{"$f":"CX145-CX163","v":4357.6335628611851},{"$f":"CY145-CY163","v":4382.5115382300064},{"$f":"CZ145-CZ163","v":4407.5243950806616},{"$f":"DA145-DA163","v":4432.6727901059412},{"$f":"DB145-DB163","v":4457.957382376122},{"$f":"DC145-DC163","v":4483.3788333375487},{"$f":"DD145-DD163","v":4508.9378068110382},{"$f":"DE145-DE163","v":4534.6349689901344},{"$f":"DF145-DF163","v":4560.4709884391723},{"$f":"DG145-DG163","v":4586.4465360912},{"$f":"DH145-DH163","v":4612.56228524569},{"$f":"DI145-DI163","v":4638.8189115661025},{"$f":"DJ145-DJ163","v":4665.2170930772591},{"$f":"DK145-DK163","v":4691.7575101625225},{"$f":"DL145-DL163","v":4718.4408455608163},{"$f":"DM145-DM163","v":4745.2677843634301},{"$f":"DN145-DN163","v":4772.2390140106527},{"$f":"DO145-DO163","v":4799.3552242882051},{"$f":"DP145-DP163","v":4826.6171073234709},{"$f":"DQ145-DQ163","v":4854.025357581535},{"$f":"DR145-DR163","v":4881.5806718610256},{"$f":"DS145-DS163","v":4909.2837492897334},{"$f":"DT145-DT163","v":4937.1352913200353},{"$f":"DU145-DU163","v":4965.1360017241059},{"$f":"DV145-DV163","v":4993.2865865889107},{"$f":"DW145-DW163","v":5021.5877543109864},{"$f":"DX145-DX163","v":5050.0402155909896},{"$f":"DY145-DY163","v":5078.6446834280414},{"$f":"DZ145-DZ163","v":5107.4018731138194},{"$f":"EA145-EA163","v":5136.3125022264439},{"$f":"EB145-EB163","v":5165.3772906241156},{"$f":"EC145-EC163","v":5194.5969604385173},{"$f":"ED145-ED163","v":5223.9722360679789},{"$f":"EE145-EE163","v":5253.503844170401},{"$f":"EF145-EF163","v":473.31935203141313},{"$f":"EG145-EG163","v":476.21410331832158},{"$f":"EH145-EH163","v":479.12655847678548},{"$f":"EI145-EI163","v":482.05682578106968},{"$f":"EJ145-EJ163","v":485.00501416762887},{"$f":"EK145-EK163","v":0},{"$f":"EL145-EL163","v":0},{"$f":"EM145-EM163","v":0},{"$f":"EN145-EN163","v":0},{"$f":"EO145-EO163","v":0},{"$f":"EP145-EP163","v":0},{"$f":"EQ145-EQ163","v":0},{"$f":"ER145-ER163","v":0},{"$f":"ES145-ES163","v":0},{"$f":"ET145-ET163","v":0},{"$f":"EU145-EU163","v":0},{"$f":"EV145-EV163","v":0},{"$f":"EW145-EW163","v":0},{"$f":"EX145-EX163","v":0},{"$f":"EY145-EY163","v":0},{"$f":"EZ145-EZ163","v":0},{"$f":"FA145-FA163","v":0},{"$f":"FB145-FB163","v":0},{"$f":"FC145-FC163","v":0},{"$f":"FD145-FD163","v":0},{"$f":"FE145-FE163","v":0}]
[null,null,"Net Rentals for Units Sold",null,"MM Rp",null,null,null,null,null,null,{"$f":"L171*L169","v":0},{"$f":"M171*M169","v":0},{"$f":"N171*N169","v":0},{"$f":"O171*O169","v":0},{"$f":"P171*P169","v":0},{"$f":"Q171*Q169","v":0},{"$f":"R171*R169","v":0},{"$f":"S171*S169","v":0},{"$f":"T171*T169","v":0},{"$f":"U171*U169","v":0},{"$f":"V171*V169","v":0},{"$f":"W171*W169","v":0},{"$f":"X171*X169","v":0},{"$f":"Y171*Y169","v":0},{"$f":"Z171*Z169","v":0},{"$f":"AA171*AA169","v":0},{"$f":"AB171*AB169","v":0},{"$f":"AC171*AC169","v":0},{"$f":"AD171*AD169","v":0},{"$f":"AE171*AE169","v":0},{"$f":"AF171*AF169","v":0},{"$f":"AG171*AG169","v":0},{"$f":"AH171*AH169","v":0},{"$f":"AI171*AI169","v":0},{"$f":"AJ171*AJ169","v":0},{"$f":"AK171*AK169","v":0},{"$f":"AL171*AL169","v":0},{"$f":"AM171*AM169","v":0},{"$f":"AN171*AN169","v":0},{"$f":"AO171*AO169","v":0},{"$f":"AP171*AP169","v":0},{"$f":"AQ171*AQ169","v":0},{"$f":"AR171*AR169","v":0},{"$f":"AS171*AS169","v":0},{"$f":"AT171*AT169","v":0},{"$f":"AU171*AU169","v":0},{"$f":"AV171*AV169","v":0},{"$f":"AW171*AW169","v":0},{"$f":"AX171*AX169","v":0},{"$f":"AY171*AY169","v":0},{"$f":"AZ171*AZ169","v":0},{"$f":"BA171*BA169","v":0},{"$f":"BB171*BB169","v":0},{"$f":"BC171*BC169","v":0},{"$f":"BD171*BD169","v":0},{"$f":"BE171*BE169","v":0},{"$f":"BF171*BF169","v":0},{"$f":"BG171*BG169","v":0},{"$f":"BH171*BH169","v":0},{"$f":"BI171*BI169","v":0},{"$f":"BJ171*BJ169","v":0},{"$f":"BK171*BK169","v":0},{"$f":"BL171*BL169","v":0},{"$f":"BM171*BM169","v":8.8298938204455713},{"$f":"BN171*BN169","v":8.8827133555469757},{"$f":"BO171*BO169","v":8.9358422840346918},{"$f":"BP171*BP169","v":8.9892823468892491},{"$f":"BQ171*BQ169","v":9.0430352941073817},{"$f":"BR171*BR169","v":9.0951147719891523},{"$f":"BS171*BS169","v":9.1474813302075013},{"$f":"BT171*BT169","v":9.2001364183257444},{"$f":"BU171*BU169","v":9.2530814917898727},{"$f":"BV171*BV169","v":9.3063180119354563},{"$f":"BW171*BW169","v":9.3598474459943493},{"$f":"BX171*BX169","v":9.4136712671011029},{"$f":"BY171*BY169","v":9.4677909542991756},{"$f":"BZ171*BZ169","v":9.5222079925468535},{"$f":"CA171*CA169","v":9.5769238727229151},{"$f":"CB171*CB169","v":9.6319400916320692},{"$f":"CC171*CC169","v":9.687258152010088},{"$f":"CD171*CD169","v":9.7428795625286799},{"$f":"CE171*CE169","v":9.7988058378000851},{"$f":"CF171*CF169","v":9.855038498381413},{"$f":"CG171*CG169","v":9.9115790707786449},{"$f":"CH171*CH169","v":9.9684290874504082},{"$f":"CI171*CI169","v":10.025590086811402},{"$f":"CJ171*CJ169","v":10.083063613235549},{"$f":"CK171*CK169","v":10.140851217058838},{"$f":"CL171*CL169","v":10.198954454581857},{"$f":"CM171*CM169","v":10.257374888072025},{"$f":"CN171*CN169","v":10.316114085765454},{"$f":"CO171*CO169","v":10.375173621868557},{"$f":"CP171*CP169","v":10.434555076559269},{"$f":"CQ171*CQ169","v":10.494260035987955},{"$f":"CR171*CR169","v":10.554290092277977},{"$f":"CS171*CS169","v":10.614646843525925},{"$f":"CT171*CT169","v":10.675331893801426},{"$f":"CU171*CU169","v":10.736346853146733},{"$f":"CV171*CV169","v":10.797693337575799},{"$f":"CW171*CW169","v":10.859372969073085},{"$f":"CX171*CX169","v":10.921387375591944},{"$f":"CY171*CY169","v":10.983738191052648},{"$f":"CZ171*CZ169","v":11.046427055340008},{"$f":"DA171*DA169","v":11.109455614300604},{"$f":"DB171*DB169","v":11.172825519739654},{"$f":"DC171*DC169","v":11.236538429417415},{"$f":"DD171*DD169","v":11.300596007045211},{"$f":"DE171*DE169","v":11.36499992228104},{"$f":"DF171*DF169","v":11.429751850724745},{"$f":"DG171*DG169","v":11.494853473912785},{"$f":"DH171*DH169","v":11.560306479312503},{"$f":"DI171*DI169","v":11.626112560316049},{"$f":"DJ171*DJ169","v":11.692273416233732},{"$f":"DK171*DK169","v":11.758790752287025},{"$f":"DL171*DL169","v":11.825666279601043},{"$f":"DM171*DM169","v":11.892901715196569},{"$f":"DN171*DN169","v":11.960498781981585},{"$f":"DO171*DO169","v":12.028459208742371},{"$f":"DP171*DP169","v":12.096784730134013},{"$f":"DQ171*DQ169","v":12.165477086670514},{"$f":"DR171*DR169","v":12.234538024714352},{"$f":"DS171*DS169","v":12.303969296465494},{"$f":"DT171*DT169","v":12.373772659949964},{"$f":"DU171*DU169","v":12.443949879007784},{"$f":"DV171*DV169","v":12.514502723280479},{"$f":"DW171*DW169","v":12.585432968197962},{"$f":"DX171*DX169","v":12.656742394964885},{"$f":"DY171*DY169","v":12.728432790546471},{"$f":"DZ171*DZ169","v":12.800505947653683},{"$f":"EA171*EA169","v":12.872963664727932},{"$f":"EB171*EB169","v":12.945807745925103},{"$f":"EC171*EC169","v":13.019040001099043},{"$f":"ED171*ED169","v":13.09266224578441},{"$f":"EE171*EE169","v":13.166676301178949},{"$f":"EF171*EF169","v":1.1862640401789804},{"$f":"EG171*EG169","v":1.1935190559356432},{"$f":"EH171*EH169","v":1.200818442297708},{"$f":"EI171*EI169","v":1.2081624706292473},{"$f":"EJ171*EJ169","v":1.2155514139539572},{"$f":"EK171*EK169","v":0},{"$f":"EL171*EL169","v":0},{"$f":"EM171*EM169","v":0},{"$f":"EN171*EN169","v":0},{"$f":"EO171*EO169","v":0},{"$f":"EP171*EP169","v":0},{"$f":"EQ171*EQ169","v":0},{"$f":"ER171*ER169","v":0},{"$f":"ES171*ES169","v":0},{"$f":"ET171*ET169","v":0},{"$f":"EU171*EU169","v":0},{"$f":"EV171*EV169","v":0},{"$f":"EW171*EW169","v":0},{"$f":"EX171*EX169","v":0},{"$f":"EY171*EY169","v":0},{"$f":"EZ171*EZ169","v":0},{"$f":"FA171*FA169","v":0},{"$f":"FB171*FB169","v":0},{"$f":"FC171*FC169","v":0},{"$f":"FD171*FD169","v":0},{"$f":"FE171*FE169","v":0}]
[null,null,"Procceds from Sales",null,"MM Rp",null,null,null,null,null,null,{"$f":"L172/L166","v":0},{"$f":"M172/M166","v":0},{"$f":"N172/N166","v":0},{"$f":"O172/O166","v":0},{"$f":"P172/P166","v":0},{"$f":"Q172/Q166","v":0},{"$f":"R172/R166","v":0},{"$f":"S172/S166","v":0},{"$f":"T172/T166","v":0},{"$f":"U172/U166","v":0},{"$f":"V172/V166","v":0},{"$f":"W172/W166","v":0},{"$f":"X172/X166","v":0},{"$f":"Y172/Y166","v":0},{"$f":"Z172/Z166","v":0},{"$f":"AA172/AA166","v":0},{"$f":"AB172/AB166","v":0},{"$f":"AC172/AC166","v":0},{"$f":"AD172/AD166","v":0},{"$f":"AE172/AE166","v":0},{"$f":"AF172/AF166","v":0},{"$f":"AG172/AG166","v":0},{"$f":"AH172/AH166","v":0},{"$f":"AI172/AI166","v":0},{"$f":"AJ172/AJ166","v":0},{"$f":"AK172/AK166","v":0},{"$f":"AL172/AL166","v":0},{"$f":"AM172/AM166","v":0},{"$f":"AN172/AN166","v":0},{"$f":"AO172/AO166","v":0},{"$f":"AP172/AP166","v":0},{"$f":"AQ172/AQ166","v":0},{"$f":"AR172/AR166","v":0},{"$f":"AS172/AS166","v":0},{"$f":"AT172/AT166","v":0},{"$f":"AU172/AU166","v":0},{"$f":"AV172/AV166","v":0},{"$f":"AW172/AW166","v":0},{"$f":"AX172/AX166","v":0},{"$f":"AY172/AY166","v":0},{"$f":"AZ172/AZ166","v":0},{"$f":"BA172/BA166","v":0},{"$f":"BB172/BB166","v":0},{"$f":"BC172/BC166","v":0},{"$f":"BD172/BD166","v":0},{"$f":"BE172/BE166","v":0},{"$f":"BF172/BF166","v":0},{"$f":"BG172/BG166","v":0},{"$f":"BH172/BH166","v":0},{"$f":"BI172/BI166","v":0},{"$f":"BJ172/BJ166","v":0},{"$f":"BK172/BK166","v":0},{"$f":"BL172/BL166","v":0},{"$f":"BM172/BM166","v":441.49469102227857},{"$f":"BN172/BN166","v":444.13566777734877},{"$f":"BO172/BO166","v":446.79211420173459},{"$f":"BP172/BP166","v":449.46411734446247},{"$f":"BQ172/BQ166","v":452.15176470536909},{"$f":"BR172/BR166","v":454.75573859945763},{"$f":"BS172/BS166","v":457.37406651037503},{"$f":"BT172/BT166","v":460.00682091628721},{"$f":"BU172/BU166","v":462.65407458949363},{"$f":"BV172/BV166","v":465.31590059677279},{"$f":"BW172/BW166","v":467.99237229971743},{"$f":"BX172/BX166","v":470.68356335505513},{"$f":"BY172/BY166","v":473.38954771495878},{"$f":"BZ172/BZ166","v":476.11039962734264},{"$f":"CA172/CA166","v":478.84619363614576},{"$f":"CB172/CB166","v":481.59700458160347},{"$f":"CC172/CC166","v":484.3629076005044},{"$f":"CD172/CD166","v":487.14397812643398},{"$f":"CE172/CE166","v":489.94029189000423},{"$f":"CF172/CF166","v":492.75192491907063},{"$f":"CG172/CG166","v":495.57895353893224},{"$f":"CH172/CH166","v":498.42145437252043},{"$f":"CI172/CI166","v":501.2795043405701},{"$f":"CJ172/CJ166","v":504.15318066177741},{"$f":"CK172/CK166","v":507.0425608529419},{"$f":"CL172/CL166","v":509.94772272909285},{"$f":"CM172/CM166","v":512.86874440360123},{"$f":"CN172/CN166","v":515.80570428827264},{"$f":"CO172/CO166","v":518.75868109342787},{"$f":"CP172/CP166","v":521.7277538279634},{"$f":"CQ172/CQ166","v":524.71300179939772},{"$f":"CR172/CR166","v":527.71450461389884},{"$f":"CS172/CS166","v":530.73234217629624},{"$f":"CT172/CT166","v":533.76659469007132},{"$f":"CU172/CU166","v":536.81734265733667},{"$f":"CV172/CV166","v":539.88466687878997},{"$f":"CW172/CW166","v":542.96864845365428},{"$f":"CX172/CX166","v":546.0693687795972},{"$f":"CY172/CY166","v":549.18690955263241},{"$f":"CZ172/CZ166","v":552.32135276700035},{"$f":"DA172/DA166","v":555.47278071503013},{"$f":"DB172/DB166","v":558.64127598698269},{"$f":"DC172/DC166","v":561.82692147087073},{"$f":"DD172/DD166","v":565.02980035226051},{"$f":"DE172/DE166","v":568.24999611405201},{"$f":"DF172/DF166","v":571.48759253623723},{"$f":"DG172/DG166","v":574.74267369563927},{"$f":"DH172/DH166","v":578.01532396562516},{"$f":"DI172/DI166","v":581.30562801580243},{"$f":"DJ172/DJ166","v":584.61367081168657},{"$f":"DK172/DK166","v":587.93953761435125},{"$f":"DL172/DL166","v":591.28331398005207},{"$f":"DM172/DM166","v":594.64508575982848},{"$f":"DN172/DN166","v":598.02493909907923},{"$f":"DO172/DO166","v":601.42296043711849},{"$f":"DP172/DP166","v":604.83923650670067},{"$f":"DQ172/DQ166","v":608.27385433352572},{"$f":"DR172/DR166","v":611.72690123571761},{"$f":"DS172/DS166","v":615.19846482327466},{"$f":"DT172/DT166","v":618.68863299749819},{"$f":"DU172/DU166","v":622.19749395038923},{"$f":"DV172/DV166","v":625.72513616402398},{"$f":"DW172/DW166","v":629.27164840989803},{"$f":"DX172/DX166","v":632.83711974824428},{"$f":"DY172/DY166","v":636.42163952732358},{"$f":"DZ172/DZ166","v":640.02529738268413},{"$f":"EA172/EA166","v":643.64818323639656},{"$f":"EB172/EB166","v":647.29038729625518},{"$f":"EC172/EC166","v":650.95200005495212},{"$f":"ED172/ED166","v":654.63311228922055},{"$f":"EE172/EE166","v":658.33381505894749},{"$f":"EF172/EF166","v":59.31320200894902},{"$f":"EG172/EG166","v":59.675952796782163},{"$f":"EH172/EH166","v":60.040922114885397},{"$f":"EI172/EI166","v":60.408123531462365},{"$f":"EJ172/EJ166","v":60.777570697697854},{"$f":"EK172/EK166","v":0},{"$f":"EL172/EL166","v":0},{"$f":"EM172/EM166","v":0},{"$f":"EN172/EN166","v":0},{"$f":"EO172/EO166","v":0},{"$f":"EP172/EP166","v":0},{"$f":"EQ172/EQ166","v":0},{"$f":"ER172/ER166","v":0},{"$f":"ES172/ES166","v":0},{"$f":"ET172/ET166","v":0},{"$f":"EU172/EU166","v":0},{"$f":"EV172/EV166","v":0},{"$f":"EW172/EW166","v":0},{"$f":"EX172/EX166","v":0},{"$f":"EY172/EY166","v":0},{"$f":"EZ172/EZ166","v":0},{"$f":"FA172/FA166","v":0},{"$f":"FB172/FB166","v":0},{"$f":"FC172/FC166","v":0},{"$f":"FD172/FD166","v":0},{"$f":"FE172/FE166","v":0}]
[]
[null,"Free Cash Flow",null,null,"MM Rp",null,null,null,null,null,null,{"$f":"L171-L124+L173","v":-75.399644220774448},{"$f":"M171-M124+M173","v":-169.52285265071342},{"$f":"N171-N124+N173","v":-352.83920138216087},{"$f":"O171-O124+O173","v":-679.85302188407479},{"$f":"P171-P124+P173","v":-1212.670624590636},{"$f":"Q171-Q124+Q173","v":-2002.4436607698779},{"$f":"R171-R124+R173","v":-3061.0285323375074},{"$f":"S171-S124+S173","v":-4331.7568700759584},{"$f":"T171-T124+T173","v":-5674.7977943677834},{"$f":"U171-U124+U173","v":-6882.1848459612193},{"$f":"V171-V124+V173","v":-7726.6617049846773},{"$f":"W171-W124+W173","v":-8030.583208341739},{"$f":"X171-X124+X173","v":-7726.6617049846773},{"$f":"Y171-Y124+Y173","v":-6882.1848459612193},{"$f":"Z171-Z124+Z173","v":-5674.7977943677834},{"$f":"AA171-AA124+AA173","v":-4331.7568700759584},{"$f":"AB171-AB124+AB173","v":-3061.0285323375074},{"$f":"AC171-AC124+AC173","v":-2002.4436607698779},{"$f":"AD171-AD124+AD173","v":-1212.670624590636},{"$f":"AE171-AE124+AE173","v":-679.85302188407479},{"$f":"AF171-AF124+AF173","v":-352.83920138216087},{"$f":"AG171-AG124+AG173","v":-169.52285265071342},{"$f":"AH171-AH124+AH173","v":-75.399644220774448},{"$f":"AI171-AI124+AI173","v":-31.045593356840456},{"$f":"AJ171-AJ124+AJ173","v":2046.6858759639106},{"$f":"AK171-AK124+AK173","v":2078.2215289763453},{"$f":"AL171-AL124+AL173","v":2098.1104856470183},{"$f":"AM171-AM124+AM173","v":2118.188192795631},{"$f":"AN171-AN124+AN173","v":2291.9375572983195},{"$f":"AO171-AO124+AO173","v":2515.1643522024146},{"$f":"AP171-AP124+AP173","v":2536.2087017749204},{"$f":"AQ171-AQ124+AQ173","v":2557.4258716059771},{"$f":"AR171-AR124+AR173","v":2675.7940238570413},{"$f":"AS171-AS124+AS173","v":2711.8413749131651},{"$f":"AT171-AT124+AT173","v":2734.2895965398147},{"$f":"AU171-AU124+AU173","v":2756.9197460542509},{"$f":"AV171-AV124+AV173","v":2864.872167533123},{"$f":"AW171-AW124+AW173","v":2897.2259984041652},{"$f":"AX171-AX124+AX173","v":2921.2267116148487},{"$f":"AY171-AY124+AY173","v":2945.4221639048251},{"$f":"AZ171-AZ124+AZ173","v":3148.899109429306},{"$f":"BA171-BA124+BA173","v":3182.6033776274603},{"$f":"BB171-BB124+BB173","v":3209.0178265454697},{"$f":"BC171-BC124+BC173","v":3235.6472347653466},{"$f":"BD171-BD124+BD173","v":3262.493297065681},{"$f":"BE171-BE124+BE173","v":3305.4764076602414},{"$f":"BF171-BF124+BF173","v":3332.8984099453155},{"$f":"BG171-BG124+BG173","v":3360.5434145163435},{"$f":"BH171-BH124+BH173","v":3388.4131775267183},{"$f":"BI171-BI124+BI173","v":3416.5094682120243},{"$f":"BJ171-BJ124+BJ173","v":3444.8340689774341},{"$f":"BK171-BK124+BK173","v":3473.3887754855336},{"$f":"BL171-BL124+BL173","v":3502.1753967445979},{"$f":"BM171-BM124+BM173","v":3964.6223253800613},{"$f":"BN171-BN124+BN173","v":3988.338296640592},{"$f":"BO171-BO124+BO173","v":4012.1931855315765},{"$f":"BP171-BP124+BP173","v":4036.1877737532732},{"$f":"BQ171-BQ124+BQ173","v":4060.3228470542144},{"$f":"BR171-BR124+BR173","v":4083.7065326231291},{"$f":"BS171-BS124+BS173","v":4107.2191172631692},{"$f":"BT171-BT124+BT173","v":4130.8612518282598},{"$f":"BU171-BU124+BU173","v":4154.6335898136522},{"$f":"BV171-BV124+BV173","v":4178.5367873590203},{"$f":"BW171-BW124+BW173","v":4202.5715032514627},{"$f":"BX171-BX124+BX173","v":4226.7383989283953},{"$f":"BY171-BY124+BY173","v":4251.0381384803304},{"$f":"BZ171-BZ124+BZ173","v":4275.4713886535365},{"$f":"CA171-CA124+CA173","v":4300.0388188525885},{"$f":"CB171-CB124+CB173","v":4324.7411011427994},{"$f":"CC171-CC124+CC173","v":4349.5789102525296},{"$f":"CD171-CD124+CD173","v":4374.5529235753766},{"$f":"CE171-CE124+CE173","v":4399.6638211722375},{"$f":"CF171-CF124+CF173","v":4424.9122857732536},{"$f":"CG171-CG124+CG173","v":4450.2990027796122},{"$f":"CH171-CH124+CH173","v":4475.8246602652334},{"$f":"CI171-CI124+CI173","v":4501.4899489783202},{"$f":"CJ171-CJ124+CJ173","v":4527.2955623427615},{"$f":"CK171-CK124+CK173","v":4553.2421964594187},{"$f":"CL171-CL124+CL173","v":4579.3305501072546},{"$f":"CM171-CM124+CM173","v":4605.5613247443398},{"$f":"CN171-CN124+CN173","v":4631.9352245086893},{"$f":"CO171-CO124+CO173","v":4658.4529562189828},{"$f":"CP171-CP124+CP173","v":4685.1152293751111},{"$f":"CQ171-CQ124+CQ173","v":4711.9227561585913},{"$f":"CR171-CR124+CR173","v":4738.8762514328118},{"$f":"CS171-CS124+CS173","v":4765.9764327431403},{"$f":"CT171-CT124+CT173","v":4793.2240203168403},{"$f":"CU171-CU124+CU173","v":4820.6197370628825},{"$f":"CV171-CV124+CV173","v":4848.1643085715332},{"$f":"CW171-CW124+CW173","v":4875.8584631138147},{"$f":"CX171-CX124+CX173","v":4903.7029316407825},{"$f":"CY171-CY124+CY173","v":4931.6984477826391},{"$f":"CZ171-CZ124+CZ173","v":4959.8457478476621},{"$f":"DA171-DA124+DA173","v":4988.1455708209714},{"$f":"DB171-DB124+DB173","v":5016.5986583631047},{"$f":"DC171-DC124+DC173","v":5045.2057548084194},{"$f":"DD171-DD124+DD173","v":5073.9676071632985},{"$f":"DE171-DE124+DE173","v":5102.8849651041864},{"$f":"DF171-DF124+DF173","v":5131.9585809754099},{"$f":"DG171-DG124+DG173","v":5161.1892097868395},{"$f":"DH171-DH124+DH173","v":5190.5776092113156},{"$f":"DI171-DI124+DI173","v":5220.1245395819051},{"$f":"DJ171-DJ124+DJ173","v":5249.8307638889455},{"$f":"DK171-DK124+DK173","v":5279.6970477768737},{"$f":"DL171-DL124+DL173","v":5309.7241595408686},{"$f":"DM171-DM124+DM173","v":5339.9128701232585},{"$f":"DN171-DN124+DN173","v":5370.263953109732},{"$f":"DO171-DO124+DO173","v":5400.7781847253236},{"$f":"DP171-DP124+DP173","v":5431.456343830172},{"$f":"DQ171-DQ124+DQ173","v":5462.2992119150604},{"$f":"DR171-DR124+DR173","v":5493.307573096743},{"$f":"DS171-DS124+DS173","v":5524.482214113008},{"$f":"DT171-DT124+DT173","v":5555.823924317534},{"$f":"DU171-DU124+DU173","v":5587.3334956744948},{"$f":"DV171-DV124+DV173","v":5619.0117227529345},{"$f":"DW171-DW124+DW173","v":5650.8594027208846},{"$f":"DX171-DX124+DX173","v":5682.8773353392335},{"$f":"DY171-DY124+DY173","v":5715.0663229553647},{"$f":"DZ171-DZ124+DZ173","v":5747.4271704965031},{"$f":"EA171-EA124+EA173","v":5779.96068546284},{"$f":"EB171-EB124+EB173","v":5812.6676779203708},{"$f":"EC171-EC124+EC173","v":5845.5489604934692},{"$f":"ED171-ED124+ED173","v":5878.6053483571995},{"$f":"EE171-EE124+EE173","v":5911.837659229348},{"$f":"EF171-EF124+EF173","v":532.63255404036215},{"$f":"EG171-EG124+EG173","v":535.89005611510379},{"$f":"EH171-EH124+EH173","v":539.16748059167082},{"$f":"EI171-EI124+EI173","v":542.4649493125321},{"$f":"EJ171-EJ124+EJ173","v":545.78258486532673},{"$f":"EK171-EK124+EK173","v":0},{"$f":"EL171-EL124+EL173","v":0},{"$f":"EM171-EM124+EM173","v":0},{"$f":"EN171-EN124+EN173","v":0},{"$f":"EO171-EO124+EO173","v":0},{"$f":"EP171-EP124+EP173","v":0},{"$f":"EQ171-EQ124+EQ173","v":0},{"$f":"ER171-ER124+ER173","v":0},{"$f":"ES171-ES124+ES173","v":0},{"$f":"ET171-ET124+ET173","v":0},{"$f":"EU171-EU124+EU173","v":0},{"$f":"EV171-EV124+EV173","v":0},{"$f":"EW171-EW124+EW173","v":0},{"$f":"EX171-EX124+EX173","v":0},{"$f":"EY171-EY124+EY173","v":0},{"$f":"EZ171-EZ124+EZ173","v":0},{"$f":"FA171-FA124+FA173","v":0},{"$f":"FB171-FB124+FB173","v":0},{"$f":"FC171-FC124+FC173","v":0},{"$f":"FD171-FD124+FD173","v":0},{"$f":"FE171-FE124+FE173","v":0}]
[]
[null,null,"Pretax IRR",null,"% p.a",null,{"$f":"XIRR(L175:FE175,L6:FE6)","v":0.16256056427955631}]
[]
["Financing Analysis"]
[]
[null,"Summary Sources and Uses"]
[null,"Uses of Funds"]
[null,null,{"$f":"C121","v":"Capital Expenditure"},null,"MM Rp",null,null,{"$f":"SUM(L121:FE121)","v":70463.999999999985}]
[null,null,{"$f":"C122","v":"Other"},null,"MM Rp",null,null,{"$f":"SUM(L122:FE122)","v":1409.2800000000002}]
[null,null,{"$f":"C123","v":"Unit Expenditures"},null,"MM Rp",null,null,{"$f":"SUM(L123:FE123)","v":538.50000000000011}]
[null,null,null,"Total","MM Rp",null,null,{"$f":"SUM(H183:H185)","v":72411.779999999984}]
[]
[null,"Sources of Funds"]
[null,null,"Debt",null,"MM Rp",null,{"$f":"G73","v":0.8},{"$f":"$H$186*G189","v":57929.423999999992}]
[null,null,"Equity",null,"MM Rp",null,{"$f":"1-G189","v":0.19999999999999996},{"$f":"$H$186*G190","v":14482.355999999994}]
[null,null,null,"Total","MM Rp",null,null,{"$f":"SUM(H189:H190)","v":72411.779999999984}]
[]
[null,"Sources and Uses by Period"]
[null,null,"Uses of Funds",null,"MM Rp"]
[null,null,{"$f":"C183","v":"Capital Expenditure"},null,"MM Rp",null,null,null,null,null,null,{"$f":"L121","v":73.371494670793211},{"$f":"M121","v":164.96291472437042},{"$f":"N121","v":343.34829893965571},{"$f":"O121","v":661.56588519215313},{"$f":"P121","v":1180.0514072593517},{"$f":"Q121","v":1948.5806054275793},{"$f":"R121","v":2978.6909602640635},{"$f":"S121","v":4215.2384058647967},{"$f":"T121","v":5522.1533261899031},{"$f":"U121","v":6697.0632814966202},{"$f":"V121","v":7518.8248428645211},{"$f":"W121","v":7814.5712644074256},{"$f":"X121","v":7518.8248428645211},{"$f":"Y121","v":6697.0632814966202},{"$f":"Z121","v":5522.1533261899031},{"$f":"AA121","v":4215.2384058647967},{"$f":"AB121","v":2978.6909602640635},{"$f":"AC121","v":1948.5806054275793},{"$f":"AD121","v":1180.0514072593517},{"$f":"AE121","v":661.56588519215313},{"$f":"AF121","v":343.34829893965571},{"$f":"AG121","v":164.96291472437042},{"$f":"AH121","v":73.371494670793211},{"$f":"AI121","v":30.210508432418123},{"$f":"AJ121","v":11.51538137255042},{"$f":"AK121","v":0},{"$f":"AL121","v":0},{"$f":"AM121","v":0},{"$f":"AN121","v":0},{"$f":"AO121","v":0},{"$f":"AP121","v":0},{"$f":"AQ121","v":0},{"$f":"AR121","v":0},{"$f":"AS121","v":0},{"$f":"AT121","v":0},{"$f":"AU121","v":0},{"$f":"AV121","v":0},{"$f":"AW121","v":0},{"$f":"AX121","v":0},{"$f":"AY121","v":0},{"$f":"AZ121","v":0},{"$f":"BA121","v":0},{"$f":"BB121","v":0},{"$f":"BC121","v":0},{"$f":"BD121","v":0},{"$f":"BE121","v":0},{"$f":"BF121","v":0},{"$f":"BG121","v":0},{"$f":"BH121","v":0},{"$f":"BI121","v":0},{"$f":"BJ121","v":0},{"$f":"BK121","v":0},{"$f":"BL121","v":0},{"$f":"BM121","v":0},{"$f":"BN121","v":0},{"$f":"BO121","v":0},{"$f":"BP121","v":0},{"$f":"BQ121","v":0},{"$f":"BR121","v":0},{"$f":"BS121","v":0},{"$f":"BT121","v":0},{"$f":"BU121","v":0},{"$f":"BV121","v":0},{"$f":"BW121","v":0},{"$f":"BX121","v":0},{"$f":"BY121","v":0},{"$f":"BZ121","v":0},{"$f":"CA121","v":0},{"$f":"CB121","v":0},{"$f":"CC121","v":0},{"$f":"CD121","v":0},{"$f":"CE121","v":0},{"$f":"CF121","v":0},{"$f":"CG121","v":0},{"$f":"CH121","v":0},{"$f":"CI121","v":0},{"$f":"CJ121","v":0},{"$f":"CK121","v":0},{"$f":"CL121","v":0},{"$f":"CM121","v":0},{"$f":"CN121","v":0},{"$f":"CO121","v":0},{"$f":"CP121","v":0},{"$f":"CQ121","v":0},{"$f":"CR121","v":0},{"$f":"CS121","v":0},{"$f":"CT121","v":0},{"$f":"CU121","v":0},{"$f":"CV121","v":0},{"$f":"CW121","v":0},{"$f":"CX121","v":0},{"$f":"CY121","v":0},{"$f":"CZ121","v":0},{"$f":"DA121","v":0},{"$f":"DB121","v":0},{"$f":"DC121","v":0},{"$f":"DD121","v":0},{"$f":"DE121","v":0},{"$f":"DF121","v":0},{"$f":"DG121","v":0},{"$f":"DH121","v":0},{"$f":"DI121","v":0},{"$f":"DJ121","v":0},{"$f":"DK121","v":0},{"$f":"DL121","v":0},{"$f":"DM121","v":0},{"$f":"DN121","v":0},{"$f":"DO121","v":0},{"$f":"DP121","v":0},{"$f":"DQ121","v":0},{"$f":"DR121","v":0},{"$f":"DS121","v":0},{"$f":"DT121","v":0},{"$f":"DU121","v":0},{"$f":"DV121","v":0},{"$f":"DW121","v":0},{"$f":"DX121","v":0},{"$f":"DY121","v":0},{"$f":"DZ121","v":0},{"$f":"EA121","v":0},{"$f":"EB121","v":0},{"$f":"EC121","v":0},{"$f":"ED121","v":0},{"$f":"EE121","v":0},{"$f":"EF121","v":0},{"$f":"EG121","v":0},{"$f":"EH121","v":0},{"$f":"EI121","v":0},{"$f":"EJ121","v":0},{"$f":"EK121","v":0},{"$f":"EL121","v":0},{"$f":"EM121","v":0},{"$f":"EN121","v":0},{"$f":"EO121","v":0},{"$f":"EP121","v":0},{"$f":"EQ121","v":0},{"$f":"ER121","v":0},{"$f":"ES121","v":0},{"$f":"ET121","v":0},{"$f":"EU121","v":0},{"$f":"EV121","v":0},{"$f":"EW121","v":0},{"$f":"EX121","v":0},{"$f":"EY121","v":0},{"$f":"EZ121","v":0},{"$f":"FA121","v":0},{"$f":"FB121","v":0},{"$f":"FC121","v":0},{"$f":"FD121","v":0},{"$f":"FE121","v":0}]
[null,null,{"$f":"C184","v":"Other"},null,"MM Rp",null,null,null,null,null,null,{"$f":"L122","v":1.4674298934158643},{"$f":"M122","v":3.2992582944874087},{"$f":"N122","v":6.8669659787931145},{"$f":"O122","v":13.231317703843063},{"$f":"P122","v":23.601028145187033},{"$f":"Q122","v":38.971612108551589},{"$f":"R122","v":59.573819205281268},{"$f":"S122","v":84.304768117295936},{"$f":"T122","v":110.44306652379807},{"$f":"U122","v":133.94126562993242},{"$f":"V122","v":150.37649685729042},{"$f":"W122","v":156.2914252881485},{"$f":"X122","v":150.37649685729042},{"$f":"Y122","v":133.94126562993242},{"$f":"Z122","v":110.44306652379807},{"$f":"AA122","v":84.304768117295936},{"$f":"AB122","v":59.573819205281268},{"$f":"AC122","v":38.971612108551589},{"$f":"AD122","v":23.601028145187033},{"$f":"AE122","v":13.231317703843063},{"$f":"AF122","v":6.8669659787931145},{"$f":"AG122","v":3.2992582944874087},{"$f":"AH122","v":1.4674298934158643},{"$f":"AI122","v":0.60421016864836252},{"$f":"AJ122","v":0.23030762745100841},{"$f":"AK122","v":0},{"$f":"AL122","v":0},{"$f":"AM122","v":0},{"$f":"AN122","v":0},{"$f":"AO122","v":0},{"$f":"AP122","v":0},{"$f":"AQ122","v":0},{"$f":"AR122","v":0},{"$f":"AS122","v":0},{"$f":"AT122","v":0},{"$f":"AU122","v":0},{"$f":"AV122","v":0},{"$f":"AW122","v":0},{"$f":"AX122","v":0},{"$f":"AY122","v":0},{"$f":"AZ122","v":0},{"$f":"BA122","v":0},{"$f":"BB122","v":0},{"$f":"BC122","v":0},{"$f":"BD122","v":0},{"$f":"BE122","v":0},{"$f":"BF122","v":0},{"$f":"BG122","v":0},{"$f":"BH122","v":0},{"$f":"BI122","v":0},{"$f":"BJ122","v":0},{"$f":"BK122","v":0},{"$f":"BL122","v":0},{"$f":"BM122","v":0},{"$f":"BN122","v":0},{"$f":"BO122","v":0},{"$f":"BP122","v":0},{"$f":"BQ122","v":0},{"$f":"BR122","v":0},{"$f":"BS122","v":0},{"$f":"BT122","v":0},{"$f":"BU122","v":0},{"$f":"BV122","v":0},{"$f":"BW122","v":0},{"$f":"BX122","v":0},{"$f":"BY122","v":0},{"$f":"BZ122","v":0},{"$f":"CA122","v":0},{"$f":"CB122","v":0},{"$f":"CC122","v":0},{"$f":"CD122","v":0},{"$f":"CE122","v":0},{"$f":"CF122","v":0},{"$f":"CG122","v":0},{"$f":"CH122","v":0},{"$f":"CI122","v":0},{"$f":"CJ122","v":0},{"$f":"CK122","v":0},{"$f":"CL122","v":0},{"$f":"CM122","v":0},{"$f":"CN122","v":0},{"$f":"CO122","v":0},{"$f":"CP122","v":0},{"$f":"CQ122","v":0},{"$f":"CR122","v":0},{"$f":"CS122","v":0},{"$f":"CT122","v":0},{"$f":"CU122","v":0},{"$f":"CV122","v":0},{"$f":"CW122","v":0},{"$f":"CX122","v":0},{"$f":"CY122","v":0},{"$f":"CZ122","v":0},{"$f":"DA122","v":0},{"$f":"DB122","v":0},{"$f":"DC122","v":0},{"$f":"DD122","v":0},{"$f":"DE122","v":0},{"$f":"DF122","v":0},{"$f":"DG122","v":0},{"$f":"DH122","v":0},{"$f":"DI122","v":0},{"$f":"DJ122","v":0},{"$f":"DK122","v":0},{"$f":"DL122","v":0},{"$f":"DM122","v":0},{"$f":"DN122","v":0},{"$f":"DO122","v":0},{"$f":"DP122","v":0},{"$f":"DQ122","v":0},{"$f":"DR122","v":0},{"$f":"DS122","v":0},{"$f":"DT122","v":0},{"$f":"DU122","v":0},{"$f":"DV122","v":0},{"$f":"DW122","v":0},{"$f":"DX122","v":0},{"$f":"DY122","v":0},{"$f":"DZ122","v":0},{"$f":"EA122","v":0},{"$f":"EB122","v":0},{"$f":"EC122","v":0},{"$f":"ED122","v":0},{"$f":"EE122","v":0},{"$f":"EF122","v":0},{"$f":"EG122","v":0},{"$f":"EH122","v":0},{"$f":"EI122","v":0},{"$f":"EJ122","v":0},{"$f":"EK122","v":0},{"$f":"EL122","v":0},{"$f":"EM122","v":0},{"$f":"EN122","v":0},{"$f":"EO122","v":0},{"$f":"EP122","v":0},{"$f":"EQ122","v":0},{"$f":"ER122","v":0},{"$f":"ES122","v":0},{"$f":"ET122","v":0},{"$f":"EU122","v":0},{"$f":"EV122","v":0},{"$f":"EW122","v":0},{"$f":"EX122","v":0},{"$f":"EY122","v":0},{"$f":"EZ122","v":0},{"$f":"FA122","v":0},{"$f":"FB122","v":0},{"$f":"FC122","v":0},{"$f":"FD122","v":0},{"$f":"FE122","v":0}]
[null,null,"Unit Expenditures",null,"MM Rp",null,null,null,null,null,null,{"$f":"L123","v":0.56071965656536871},{"$f":"M123","v":1.2606796318556066},{"$f":"N123","v":2.6239364637120315},{"$f":"O123","v":5.0558189880786566},{"$f":"P123","v":9.0181891860973096},{"$f":"Q123","v":14.89144323374704},{"$f":"R123","v":22.763752868162442},{"$f":"S123","v":32.213696093866275},{"$f":"T123","v":42.201401654082403},{"$f":"U123","v":51.18029883466636},{"$f":"V123","v":57.460365262865359},{"$f":"W123","v":59.720518646165395},{"$f":"X123","v":57.460365262865359},{"$f":"Y123","v":51.18029883466636},{"$f":"Z123","v":42.201401654082403},{"$f":"AA123","v":32.213696093866275},{"$f":"AB123","v":22.763752868162442},{"$f":"AC123","v":14.89144323374704},{"$f":"AD123","v":9.0181891860973096},{"$f":"AE123","v":5.0558189880786566},{"$f":"AF123","v":2.6239364637120315},{"$f":"AG123","v":1.2606796318556066},{"$f":"AH123","v":0.56071965656536871},{"$f":"AI123","v":0.23087475577397196},{"$f":"AJ123","v":8.8002850663010918E-2},{"$f":"AK123","v":0},{"$f":"AL123","v":0},{"$f":"AM123","v":0},{"$f":"AN123","v":0},{"$f":"AO123","v":0},{"$f":"AP123","v":0},{"$f":"AQ123","v":0},{"$f":"AR123","v":0},{"$f":"AS123","v":0},{"$f":"AT123","v":0},{"$f":"AU123","v":0},{"$f":"AV123","v":0},{"$f":"AW123","v":0},{"$f":"AX123","v":0},{"$f":"AY123","v":0},{"$f":"AZ123","v":0},{"$f":"BA123","v":0},{"$f":"BB123","v":0},{"$f":"BC123","v":0},{"$f":"BD123","v":0},{"$f":"BE123","v":0},{"$f":"BF123","v":0},{"$f":"BG123","v":0},{"$f":"BH123","v":0},{"$f":"BI123","v":0},{"$f":"BJ123","v":0},{"$f":"BK123","v":0},{"$f":"BL123","v":0},{"$f":"BM123","v":0},{"$f":"BN123","v":0},{"$f":"BO123","v":0},{"$f":"BP123","v":0},{"$f":"BQ123","v":0},{"$f":"BR123","v":0},{"$f":"BS123","v":0},{"$f":"BT123","v":0},{"$f":"BU123","v":0},{"$f":"BV123","v":0},{"$f":"BW123","v":0},{"$f":"BX123","v":0},{"$f":"BY123","v":0},{"$f":"BZ123","v":0},{"$f":"CA123","v":0},{"$f":"CB123","v":0},{"$f":"CC123","v":0},{"$f":"CD123","v":0},{"$f":"CE123","v":0},{"$f":"CF123","v":0},{"$f":"CG123","v":0},{"$f":"CH123","v":0},{"$f":"CI123","v":0},{"$f":"CJ123","v":0},{"$f":"CK123","v":0},{"$f":"CL123","v":0},{"$f":"CM123","v":0},{"$f":"CN123","v":0},{"$f":"CO123","v":0},{"$f":"CP123","v":0},{"$f":"CQ123","v":0},{"$f":"CR123","v":0},{"$f":"CS123","v":0},{"$f":"CT123","v":0},{"$f":"CU123","v":0},{"$f":"CV123","v":0},{"$f":"CW123","v":0},{"$f":"CX123","v":0},{"$f":"CY123","v":0},{"$f":"CZ123","v":0},{"$f":"DA123","v":0},{"$f":"DB123","v":0},{"$f":"DC123","v":0},{"$f":"DD123","v":0},{"$f":"DE123","v":0},{"$f":"DF123","v":0},{"$f":"DG123","v":0},{"$f":"DH123","v":0},{"$f":"DI123","v":0},{"$f":"DJ123","v":0},{"$f":"DK123","v":0},{"$f":"DL123","v":0},{"$f":"DM123","v":0},{"$f":"DN123","v":0},{"$f":"DO123","v":0},{"$f":"DP123","v":0},{"$f":"DQ123","v":0},{"$f":"DR123","v":0},{"$f":"DS123","v":0},{"$f":"DT123","v":0},{"$f":"DU123","v":0},{"$f":"DV123","v":0},{"$f":"DW123","v":0},{"$f":"DX123","v":0},{"$f":"DY123","v":0},{"$f":"DZ123","v":0},{"$f":"EA123","v":0},{"$f":"EB123","v":0},{"$f":"EC123","v":0},{"$f":"ED123","v":0},{"$f":"EE123","v":0},{"$f":"EF123","v":0},{"$f":"EG123","v":0},{"$f":"EH123","v":0},{"$f":"EI123","v":0},{"$f":"EJ123","v":0},{"$f":"EK123","v":0},{"$f":"EL123","v":0},{"$f":"EM123","v":0},{"$f":"EN123","v":0},{"$f":"EO123","v":0},{"$f":"EP123","v":0},{"$f":"EQ123","v":0},{"$f":"ER123","v":0},{"$f":"ES123","v":0},{"$f":"ET123","v":0},{"$f":"EU123","v":0},{"$f":"EV123","v":0},{"$f":"EW123","v":0},{"$f":"EX123","v":0},{"$f":"EY123","v":0},{"$f":"EZ123","v":0},{"$f":"FA123","v":0},{"$f":"FB123","v":0},{"$f":"FC123","v":0},{"$f":"FD123","v":0},{"$f":"FE123","v":0}]
[null,null,null,"Total","MM Rp",null,null,null,null,null,null,{"$f":"SUM(L195:L197)","v":75.399644220774448},{"$f":"SUM(M195:M197)","v":169.52285265071342},352.83920138216087,679.85302188407479,1212.670624590636,2002.4436607698779,3061.0285323375074,4331.7568700759584,5674.7977943677834,6882.1848459612193,7726.6617049846773,8030.583208341739,7726.6617049846773,6882.1848459612193,5674.7977943677834,4331.7568700759584,3061.0285323375074,2002.4436607698779,1212.670624590636,679.85302188407479,352.83920138216087,169.52285265071342,75.399644220774448,31.045593356840456,11.83369185066444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY195:BY197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK195:EK197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Debt","MM Rp",null,{"$f":"G73","v":0.8},null,null,null,null,{"$f":"$G201*L198","v":60.319715376619563},{"$f":"$G201*M198","v":135.61828212057074},282.27136110572872,543.8824175072599,970.13649967250876,1601.9549286159024,2448.822825870006,3465.4054960607668,4539.8382354942269,5505.7478767689754,6181.329363987742,6424.4665666733918,6181.329363987742,5505.7478767689754,4539.8382354942269,3465.4054960607668,2448.822825870006,1601.9549286159024,970.13649967250876,543.8824175072599,282.27136110572872,135.61828212057074,60.319715376619563,24.836474685472368,9.4669534805315525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G201*BY198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G201*EK198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity","MM Rp",null,{"$f":"1-G201","v":0.19999999999999996},null,null,null,null,{"$f":"L198-L201","v":15.079928844154885},{"$f":"M198-M201","v":33.904570530142678},70.56784027643215,135.97060437681489,242.53412491812719,400.48873215397543,612.20570646750139,866.3513740151916,1134.9595588735565,1376.4369691922439,1545.3323409969353,1606.1166416683473,1545.3323409969353,1376.4369691922439,1134.9595588735565,866.3513740151916,612.20570646750139,400.48873215397543,242.53412491812719,135.97060437681489,70.56784027643215,33.904570530142678,15.079928844154885,6.2091186713680884,2.3667383701328877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY198-BY201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK198-EK201","v":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","MM Rp",null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":75.399644220774448},{"$f":"SUM(M201:M202)","v":169.52285265071342},352.83920138216087,679.85302188407479,1212.670624590636,2002.4436607698779,3061.0285323375074,4331.7568700759584,5674.7977943677834,6882.1848459612193,7726.6617049846773,8030.583208341739,7726.6617049846773,6882.1848459612193,5674.7977943677834,4331.7568700759584,3061.0285323375074,2002.4436607698779,1212.670624590636,679.85302188407479,352.83920138216087,169.52285265071342,75.399644220774448,31.045593356840456,11.83369185066444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY201:BY202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK201:EK202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,null,"Repayment Flag",null,"flag",null,{"$f":"G78","v":"2021-08-01"},{"$f":"G79","v":"2041-08-01"},null,null,null,{"$f":"AND(L5>=$G$206,L5<$H$206)*1","v":0},{"$f":"AND(M5>=$G$206,M5<$H$206)*1","v":0},{"$f":"AND(N5>=$G$206,N5<$H$206)*1","v":0},{"$f":"AND(O5>=$G$206,O5<$H$206)*1","v":0},{"$f":"AND(P5>=$G$206,P5<$H$206)*1","v":0},{"$f":"AND(Q5>=$G$206,Q5<$H$206)*1","v":0},{"$f":"AND(R5>=$G$206,R5<$H$206)*1","v":0},{"$f":"AND(S5>=$G$206,S5<$H$206)*1","v":0},{"$f":"AND(T5>=$G$206,T5<$H$206)*1","v":0},{"$f":"AND(U5>=$G$206,U5<$H$206)*1","v":0},{"$f":"AND(V5>=$G$206,V5<$H$206)*1","v":0},{"$f":"AND(W5>=$G$206,W5<$H$206)*1","v":0},{"$f":"AND(X5>=$G$206,X5<$H$206)*1","v":0},{"$f":"AND(Y5>=$G$206,Y5<$H$206)*1","v":0},{"$f":"AND(Z5>=$G$206,Z5<$H$206)*1","v":0},{"$f":"AND(AA5>=$G$206,AA5<$H$206)*1","v":0},{"$f":"AND(AB5>=$G$206,AB5<$H$206)*1","v":0},{"$f":"AND(AC5>=$G$206,AC5<$H$206)*1","v":0},{"$f":"AND(AD5>=$G$206,AD5<$H$206)*1","v":0},{"$f":"AND(AE5>=$G$206,AE5<$H$206)*1","v":0},{"$f":"AND(AF5>=$G$206,AF5<$H$206)*1","v":0},{"$f":"AND(AG5>=$G$206,AG5<$H$206)*1","v":0},{"$f":"AND(AH5>=$G$206,AH5<$H$206)*1","v":0},{"$f":"AND(AI5>=$G$206,AI5<$H$206)*1","v":0},{"$f":"AND(AJ5>=$G$206,AJ5<$H$206)*1","v":1},{"$f":"AND(AK5>=$G$206,AK5<$H$206)*1","v":1},{"$f":"AND(AL5>=$G$206,AL5<$H$206)*1","v":1},{"$f":"AND(AM5>=$G$206,AM5<$H$206)*1","v":1},{"$f":"AND(AN5>=$G$206,AN5<$H$206)*1","v":1},{"$f":"AND(AO5>=$G$206,AO5<$H$206)*1","v":1},{"$f":"AND(AP5>=$G$206,AP5<$H$206)*1","v":1},{"$f":"AND(AQ5>=$G$206,AQ5<$H$206)*1","v":1},{"$f":"AND(AR5>=$G$206,AR5<$H$206)*1","v":1},{"$f":"AND(AS5>=$G$206,AS5<$H$206)*1","v":1},{"$f":"AND(AT5>=$G$206,AT5<$H$206)*1","v":1},{"$f":"AND(AU5>=$G$206,AU5<$H$206)*1","v":1},{"$f":"AND(AV5>=$G$206,AV5<$H$206)*1","v":1},{"$f":"AND(AW5>=$G$206,AW5<$H$206)*1","v":1},{"$f":"AND(AX5>=$G$206,AX5<$H$206)*1","v":1},{"$f":"AND(AY5>=$G$206,AY5<$H$206)*1","v":1},{"$f":"AND(AZ5>=$G$206,AZ5<$H$206)*1","v":1},{"$f":"AND(BA5>=$G$206,BA5<$H$206)*1","v":1},{"$f":"AND(BB5>=$G$206,BB5<$H$206)*1","v":1},{"$f":"AND(BC5>=$G$206,BC5<$H$206)*1","v":1},{"$f":"AND(BD5>=$G$206,BD5<$H$206)*1","v":1},{"$f":"AND(BE5>=$G$206,BE5<$H$206)*1","v":1},{"$f":"AND(BF5>=$G$206,BF5<$H$206)*1","v":1},{"$f":"AND(BG5>=$G$206,BG5<$H$206)*1","v":1},{"$f":"AND(BH5>=$G$206,BH5<$H$206)*1","v":1},{"$f":"AND(BI5>=$G$206,BI5<$H$206)*1","v":1},{"$f":"AND(BJ5>=$G$206,BJ5<$H$206)*1","v":1},{"$f":"AND(BK5>=$G$206,BK5<$H$206)*1","v":1},{"$f":"AND(BL5>=$G$206,BL5<$H$206)*1","v":1},{"$f":"AND(BM5>=$G$206,BM5<$H$206)*1","v":1},{"$f":"AND(BN5>=$G$206,BN5<$H$206)*1","v":1},{"$f":"AND(BO5>=$G$206,BO5<$H$206)*1","v":1},{"$f":"AND(BP5>=$G$206,BP5<$H$206)*1","v":1},{"$f":"AND(BQ5>=$G$206,BQ5<$H$206)*1","v":1},{"$f":"AND(BR5>=$G$206,BR5<$H$206)*1","v":1},{"$f":"AND(BS5>=$G$206,BS5<$H$206)*1","v":1},{"$f":"AND(BT5>=$G$206,BT5<$H$206)*1","v":1},{"$f":"AND(BU5>=$G$206,BU5<$H$206)*1","v":1},{"$f":"AND(BV5>=$G$206,BV5<$H$206)*1","v":1},{"$f":"AND(BW5>=$G$206,BW5<$H$206)*1","v":1},{"$f":"AND(BX5>=$G$206,BX5<$H$206)*1","v":1},{"$f":"AND(BY5>=$G$206,BY5<$H$206)*1","v":1},{"$f":"AND(BZ5>=$G$206,BZ5<$H$206)*1","v":1},{"$f":"AND(CA5>=$G$206,CA5<$H$206)*1","v":1},{"$f":"AND(CB5>=$G$206,CB5<$H$206)*1","v":1},{"$f":"AND(CC5>=$G$206,CC5<$H$206)*1","v":1},{"$f":"AND(CD5>=$G$206,CD5<$H$206)*1","v":1},{"$f":"AND(CE5>=$G$206,CE5<$H$206)*1","v":1},{"$f":"AND(CF5>=$G$206,CF5<$H$206)*1","v":1},{"$f":"AND(CG5>=$G$206,CG5<$H$206)*1","v":1},{"$f":"AND(CH5>=$G$206,CH5<$H$206)*1","v":1},{"$f":"AND(CI5>=$G$206,CI5<$H$206)*1","v":1},{"$f":"AND(CJ5>=$G$206,CJ5<$H$206)*1","v":1},{"$f":"AND(CK5>=$G$206,CK5<$H$206)*1","v":1},{"$f":"AND(CL5>=$G$206,CL5<$H$206)*1","v":1},{"$f":"AND(CM5>=$G$206,CM5<$H$206)*1","v":1},{"$f":"AND(CN5>=$G$206,CN5<$H$206)*1","v":1},{"$f":"AND(CO5>=$G$206,CO5<$H$206)*1","v":1},{"$f":"AND(CP5>=$G$206,CP5<$H$206)*1","v":1},{"$f":"AND(CQ5>=$G$206,CQ5<$H$206)*1","v":1},{"$f":"AND(CR5>=$G$206,CR5<$H$206)*1","v":1},{"$f":"AND(CS5>=$G$206,CS5<$H$206)*1","v":1},{"$f":"AND(CT5>=$G$206,CT5<$H$206)*1","v":1},{"$f":"AND(CU5>=$G$206,CU5<$H$206)*1","v":1},{"$f":"AND(CV5>=$G$206,CV5<$H$206)*1","v":1},{"$f":"AND(CW5>=$G$206,CW5<$H$206)*1","v":1},{"$f":"AND(CX5>=$G$206,CX5<$H$206)*1","v":1},{"$f":"AND(CY5>=$G$206,CY5<$H$206)*1","v":1},{"$f":"AND(CZ5>=$G$206,CZ5<$H$206)*1","v":1},{"$f":"AND(DA5>=$G$206,DA5<$H$206)*1","v":1},{"$f":"AND(DB5>=$G$206,DB5<$H$206)*1","v":1},{"$f":"AND(DC5>=$G$206,DC5<$H$206)*1","v":1},{"$f":"AND(DD5>=$G$206,DD5<$H$206)*1","v":1},{"$f":"AND(DE5>=$G$206,DE5<$H$206)*1","v":1},{"$f":"AND(DF5>=$G$206,DF5<$H$206)*1","v":1},{"$f":"AND(DG5>=$G$206,DG5<$H$206)*1","v":1},{"$f":"AND(DH5>=$G$206,DH5<$H$206)*1","v":1},{"$f":"AND(DI5>=$G$206,DI5<$H$206)*1","v":1},{"$f":"AND(DJ5>=$G$206,DJ5<$H$206)*1","v":1},{"$f":"AND(DK5>=$G$206,DK5<$H$206)*1","v":1},{"$f":"AND(DL5>=$G$206,DL5<$H$206)*1","v":0},{"$f":"AND(DM5>=$G$206,DM5<$H$206)*1","v":0},{"$f":"AND(DN5>=$G$206,DN5<$H$206)*1","v":0},{"$f":"AND(DO5>=$G$206,DO5<$H$206)*1","v":0},{"$f":"AND(DP5>=$G$206,DP5<$H$206)*1","v":0},{"$f":"AND(DQ5>=$G$206,DQ5<$H$206)*1","v":0},{"$f":"AND(DR5>=$G$206,DR5<$H$206)*1","v":0},{"$f":"AND(DS5>=$G$206,DS5<$H$206)*1","v":0},{"$f":"AND(DT5>=$G$206,DT5<$H$206)*1","v":0},{"$f":"AND(DU5>=$G$206,DU5<$H$206)*1","v":0},{"$f":"AND(DV5>=$G$206,DV5<$H$206)*1","v":0},{"$f":"AND(DW5>=$G$206,DW5<$H$206)*1","v":0},{"$f":"AND(DX5>=$G$206,DX5<$H$206)*1","v":0},{"$f":"AND(DY5>=$G$206,DY5<$H$206)*1","v":0},{"$f":"AND(DZ5>=$G$206,DZ5<$H$206)*1","v":0},{"$f":"AND(EA5>=$G$206,EA5<$H$206)*1","v":0},{"$f":"AND(EB5>=$G$206,EB5<$H$206)*1","v":0},{"$f":"AND(EC5>=$G$206,EC5<$H$206)*1","v":0},{"$f":"AND(ED5>=$G$206,ED5<$H$206)*1","v":0},{"$f":"AND(EE5>=$G$206,EE5<$H$206)*1","v":0},{"$f":"AND(EF5>=$G$206,EF5<$H$206)*1","v":0},{"$f":"AND(EG5>=$G$206,EG5<$H$206)*1","v":0},{"$f":"AND(EH5>=$G$206,EH5<$H$206)*1","v":0},{"$f":"AND(EI5>=$G$206,EI5<$H$206)*1","v":0},{"$f":"AND(EJ5>=$G$206,EJ5<$H$206)*1","v":0},{"$f":"AND(EK5>=$G$206,EK5<$H$206)*1","v":0},{"$f":"AND(EL5>=$G$206,EL5<$H$206)*1","v":0},{"$f":"AND(EM5>=$G$206,EM5<$H$206)*1","v":0},{"$f":"AND(EN5>=$G$206,EN5<$H$206)*1","v":0},{"$f":"AND(EO5>=$G$206,EO5<$H$206)*1","v":0},{"$f":"AND(EP5>=$G$206,EP5<$H$206)*1","v":0},{"$f":"AND(EQ5>=$G$206,EQ5<$H$206)*1","v":0},{"$f":"AND(ER5>=$G$206,ER5<$H$206)*1","v":0},{"$f":"AND(ES5>=$G$206,ES5<$H$206)*1","v":0},{"$f":"AND(ET5>=$G$206,ET5<$H$206)*1","v":0},{"$f":"AND(EU5>=$G$206,EU5<$H$206)*1","v":0},{"$f":"AND(EV5>=$G$206,EV5<$H$206)*1","v":0},{"$f":"AND(EW5>=$G$206,EW5<$H$206)*1","v":0},{"$f":"AND(EX5>=$G$206,EX5<$H$206)*1","v":0},{"$f":"AND(EY5>=$G$206,EY5<$H$206)*1","v":0},{"$f":"AND(EZ5>=$G$206,EZ5<$H$206)*1","v":0},{"$f":"AND(FA5>=$G$206,FA5<$H$206)*1","v":0},{"$f":"AND(FB5>=$G$206,FB5<$H$206)*1","v":0},{"$f":"AND(FC5>=$G$206,FC5<$H$206)*1","v":0},{"$f":"AND(FD5>=$G$206,FD5<$H$206)*1","v":0},{"$f":"AND(FE5>=$G$206,FE5<$H$206)*1","v":0}]
[null,null,"Debt Service",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},{"$f":"G77*4","v":80},{"$f":"H189","v":57929.423999999992},null,{"$f":"PMT(G207,H207,-I207)","v":1567.7880292250652},{"$f":"L206*$K$207","v":0},{"$f":"M206*$K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,{"$f":"BY206*$K$207","v":1567.7880292250652},1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,1567.7880292250652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK206*$K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,"MM Rp",null,null,null,null,null,null,{"$f":"K213","v":0},{"$f":"L213","v":60.319715376619563},{"$f":"M213","v":195.93799749719031},{"$f":"N213","v":478.209358602919},{"$f":"O213","v":1022.0917761101789},{"$f":"P213","v":1992.2282757826877},{"$f":"Q213","v":3594.1832043985901},{"$f":"R213","v":6043.0060302685961},{"$f":"S213","v":9508.4115263293625},{"$f":"T213","v":14048.24976182359},{"$f":"U213","v":19553.997638592566},{"$f":"V213","v":25735.327002580307},{"$f":"W213","v":32159.793569253699},{"$f":"X213","v":38341.122933241444},{"$f":"Y213","v":43846.87081001042},{"$f":"Z213","v":48386.709045504649},{"$f":"AA213","v":51852.114541565417},{"$f":"AB213","v":54300.937367435421},{"$f":"AC213","v":55902.892296051323},{"$f":"AD213","v":56873.028795723832},{"$f":"AE213","v":57416.911213231091},{"$f":"AF213","v":57699.182574336817},{"$f":"AG213","v":57834.80085645739},{"$f":"AH213","v":57895.120571834006},{"$f":"AI213","v":57919.957046519477},{"$f":"AJ213","v":57664.835004321627},{"$f":"AK213","v":57394.5057626938},{"$f":"AL213","v":57118.094113129344},{"$f":"AM213","v":56835.463201449689},{"$f":"AN213","v":56546.473094257242},{"$f":"AO213","v":56250.980709652962},{"$f":"AP213","v":55948.83974639509},{"$f":"AQ213","v":55639.900611463912},{"$f":"AR213","v":55324.010345996787},{"$f":"AS213","v":55001.012549556646},{"$f":"AT213","v":54670.747302696604},{"$f":"AU213","v":54333.051087782209},{"$f":"AV213","v":53987.756708032241},{"$f":"AW213","v":53634.693204737901},{"$f":"AX213","v":53273.685772619436},{"$f":"AY213","v":52904.555673278308},{"$f":"AZ213","v":52527.120146702007},{"$f":"BA213","v":52141.192320777736},{"$f":"BB213","v":51746.581118770169},{"$f":"BC213","v":51343.091164717436},{"$f":"BD213","v":50930.52268669851},{"$f":"BE213","v":50508.671417924161},{"$f":"BF213","v":50077.328495602393},{"$f":"BG213","v":49636.280357528383},{"$f":"BH213","v":49185.308636347705},{"$f":"BI213","v":48724.190051440462},{"$f":"BJ213","v":48252.696298372808},{"$f":"BK213","v":47770.593935861129},{"$f":"BL213","v":47277.644270192941},{"$f":"BM213","v":46332.108546024938},{"$f":"BN213","v":45362.657291308082},{"$f":"BO213","v":44368.736936935711},{"$f":"BP213","v":43349.781371447236},{"$f":"BQ213","v":42305.211658374363},{"$f":"BR213","v":41234.53515286326},{"$f":"BS213","v":40137.150098067243},{"$f":"BT213","v":39012.441125132405},{"$f":"BU213","v":37859.77894663332},{"$f":"BV213","v":36678.52004311073},{"$f":"BW213","v":35468.006342555935},{"$f":"BX213","v":34227.564892683316},{"$f":"BY213","v":32956.507525828667},{"$f":"BZ213","v":31654.130516307407},{"$f":"CA213","v":30319.714230063113},{"$f":"CB213","v":28952.522766432867},{"$f":"CC213","v":27551.803591852036},{"$f":"CD213","v":26116.787165317208},{"$f":"CE213","v":24646.686555421777},{"$f":"CF213","v":23140.697048774633},{"$f":"CG213","v":21597.995749608064},{"$f":"CH213","v":20017.741170376659},{"$f":"CI213","v":18399.072813144499},{"$f":"CJ213","v":16741.110741553406},{"$f":"CK213","v":15042.95514316035},{"$f":"CL213","v":13303.6858819273},{"$f":"CM213","v":11522.362040642},{"$f":"CN213","v":9698.0214530431076},{"$f":"CO213","v":7829.6802254180839},{"$f":"CP213","v":5916.3322474369625},{"$f":"CQ213","v":3956.948691979831},{"$f":"CR213","v":1950.4775037104132},{"$f":"CS213","v":-104.15712385746383},{"$f":"CT213","v":-533.76659469007132},{"$f":"CU213","v":-536.81734265733667},{"$f":"CV213","v":-539.88466687878997},{"$f":"CW213","v":-542.96864845365428},{"$f":"CX213","v":-546.0693687795972},{"$f":"CY213","v":-549.18690955263241},{"$f":"CZ213","v":-552.32135276700035},{"$f":"DA213","v":-555.47278071503013},{"$f":"DB213","v":-558.64127598698269},{"$f":"DC213","v":-561.82692147087073},{"$f":"DD213","v":-565.02980035226051},{"$f":"DE213","v":-568.24999611405201},{"$f":"DF213","v":-571.48759253623723},{"$f":"DG213","v":-574.74267369563927},{"$f":"DH213","v":-578.01532396562516},{"$f":"DI213","v":-581.30562801580243},{"$f":"DJ213","v":-584.61367081168657},{"$f":"DK213","v":-587.93953761435125},{"$f":"DL213","v":-591.28331398005207},{"$f":"DM213","v":-594.64508575982848},{"$f":"DN213","v":-598.02493909907923},{"$f":"DO213","v":-601.42296043711849},{"$f":"DP213","v":-604.83923650670067},{"$f":"DQ213","v":-608.27385433352572},{"$f":"DR213","v":-611.72690123571761},{"$f":"DS213","v":-615.19846482327466},{"$f":"DT213","v":-618.68863299749819},{"$f":"DU213","v":-622.19749395038923},{"$f":"DV213","v":-625.72513616402398},{"$f":"DW213","v":-629.27164840989803},{"$f":"DX213","v":-632.83711974824428},{"$f":"DY213","v":-636.42163952732358},{"$f":"DZ213","v":-640.02529738268413},{"$f":"EA213","v":-643.64818323639656},{"$f":"EB213","v":-647.29038729625518},{"$f":"EC213","v":-650.95200005495212},{"$f":"ED213","v":-654.63311228922055},{"$f":"EE213","v":-658.33381505894749},{"$f":"EF213","v":-59.31320200894902},{"$f":"EG213","v":-59.675952796782163},{"$f":"EH213","v":-60.040922114885397},{"$f":"EI213","v":-60.408123531462365},{"$f":"EJ213","v":-60.777570697697854},{"$f":"EK213","v":0},{"$f":"EL213","v":0},{"$f":"EM213","v":0},{"$f":"EN213","v":0},{"$f":"EO213","v":0},{"$f":"EP213","v":0},{"$f":"EQ213","v":0},{"$f":"ER213","v":0},{"$f":"ES213","v":0},{"$f":"ET213","v":0},{"$f":"EU213","v":0},{"$f":"EV213","v":0},{"$f":"EW213","v":0},{"$f":"EX213","v":0},{"$f":"EY213","v":0},{"$f":"EZ213","v":0},{"$f":"FA213","v":0},{"$f":"FB213","v":0},{"$f":"FC213","v":0},{"$f":"FD213","v":0}]
[null,null,"Add: Debt Draws",null,"MM Rp",null,null,null,null,{"$f":"SUM(L210:FE210)","v":57929.424000000006},null,{"$f":"L201","v":60.319715376619563},{"$f":"M201","v":135.61828212057074},282.27136110572872,543.8824175072599,970.13649967250876,1601.9549286159024,2448.822825870006,3465.4054960607668,4539.8382354942269,5505.7478767689754,6181.329363987742,6424.4665666733918,6181.329363987742,5505.7478767689754,4539.8382354942269,3465.4054960607668,2448.822825870006,1601.9549286159024,970.13649967250876,543.8824175072599,282.27136110572872,135.61828212057074,60.319715376619563,24.836474685472368,9.4669534805315525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Debt Repayment",null,"MM Rp",null,null,null,null,{"$f":"SUM(L211:FE211)","v":19049.72167278831},null,{"$f":"MIN(L207-L214,L209)","v":0},{"$f":"MIN(M207-M214,M209)","v":0},{"$f":"MIN(N207-N214,N209)","v":0},{"$f":"MIN(O207-O214,O209)","v":0},{"$f":"MIN(P207-P214,P209)","v":0},{"$f":"MIN(Q207-Q214,Q209)","v":0},{"$f":"MIN(R207-R214,R209)","v":0},{"$f":"MIN(S207-S214,S209)","v":0},{"$f":"MIN(T207-T214,T209)","v":0},{"$f":"MIN(U207-U214,U209)","v":0},{"$f":"MIN(V207-V214,V209)","v":0},{"$f":"MIN(W207-W214,W209)","v":0},{"$f":"MIN(X207-X214,X209)","v":0},{"$f":"MIN(Y207-Y214,Y209)","v":0},{"$f":"MIN(Z207-Z214,Z209)","v":0},{"$f":"MIN(AA207-AA214,AA209)","v":0},{"$f":"MIN(AB207-AB214,AB209)","v":0},{"$f":"MIN(AC207-AC214,AC209)","v":0},{"$f":"MIN(AD207-AD214,AD209)","v":0},{"$f":"MIN(AE207-AE214,AE209)","v":0},{"$f":"MIN(AF207-AF214,AF209)","v":0},{"$f":"MIN(AG207-AG214,AG209)","v":0},{"$f":"MIN(AH207-AH214,AH209)","v":0},{"$f":"MIN(AI207-AI214,AI209)","v":0},{"$f":"MIN(AJ207-AJ214,AJ209)","v":264.5889956783767},{"$f":"MIN(AK207-AK214,AK209)","v":270.32924162782842},{"$f":"MIN(AL207-AL214,AL209)","v":276.41164956445459},{"$f":"MIN(AM207-AM214,AM209)","v":282.6309116796549},{"$f":"MIN(AN207-AN214,AN209)","v":288.99010719244711},{"$f":"MIN(AO207-AO214,AO209)","v":295.49238460427705},{"$f":"MIN(AP207-AP214,AP209)","v":302.14096325787341},{"$f":"MIN(AQ207-AQ214,AQ209)","v":308.93913493117543},{"$f":"MIN(AR207-AR214,AR209)","v":315.89026546712694},{"$f":"MIN(AS207-AS214,AS209)","v":322.99779644013734},{"$f":"MIN(AT207-AT214,AT209)","v":330.26524686004041},{"$f":"MIN(AU207-AU214,AU209)","v":337.69621491439148},{"$f":"MIN(AV207-AV214,AV209)","v":345.2943797499654},{"$f":"MIN(AW207-AW214,AW209)","v":353.06350329433963},{"$f":"MIN(AX207-AX214,AX209)","v":361.00743211846225},{"$f":"MIN(AY207-AY214,AY209)","v":369.13009934112779},{"$f":"MIN(AZ207-AZ214,AZ209)","v":377.43552657630312},{"$f":"MIN(BA207-BA214,BA209)","v":385.92782592426988},{"$f":"MIN(BB207-BB214,BB209)","v":394.61120200756591},{"$f":"MIN(BC207-BC214,BC209)","v":403.48995405273627},{"$f":"MIN(BD207-BD214,BD209)","v":412.56847801892286},{"$f":"MIN(BE207-BE214,BE209)","v":421.85126877434868},{"$f":"MIN(BF207-BF214,BF209)","v":431.34292232177154},{"$f":"MIN(BG207-BG214,BG209)","v":441.04813807401115},{"$f":"MIN(BH207-BH214,BH209)","v":450.97172118067647},{"$f":"MIN(BI207-BI214,BI209)","v":461.11858490724171},{"$f":"MIN(BJ207-BJ214,BJ209)","v":471.49375306765478},{"$f":"MIN(BK207-BK214,BK209)","v":482.1023625116768},{"$f":"MIN(BL207-BL214,BL209)","v":492.94966566818971},{"$f":"MIN(BM207-BM214,BM209)","v":504.04103314572399},{"$f":"MIN(BN207-BN214,BN209)","v":525.31558693950387},{"$f":"MIN(BO207-BO214,BO209)","v":547.12824017063326},{"$f":"MIN(BP207-BP214,BP209)","v":569.49144814401154},{"$f":"MIN(BQ207-BQ214,BQ209)","v":592.41794836750228},{"$f":"MIN(BR207-BR214,BR209)","v":615.92076691164198},{"$f":"MIN(BS207-BS214,BS209)","v":640.0109882856417},{"$f":"MIN(BT207-BT214,BT209)","v":664.70215201855217},{"$f":"MIN(BU207-BU214,BU209)","v":690.008103909586},{"$f":"MIN(BV207-BV214,BV209)","v":715.94300292581545},{"$f":"MIN(BW207-BW214,BW209)","v":742.52132825507374},{"$f":"MIN(BX207-BX214,BX209)","v":769.75788651755659},{"$f":"MIN(BY207-BY214,BY209)","v":797.66781913969044},{"$f":"MIN(BZ207-BZ214,BZ209)","v":826.26660989392008},{"$f":"MIN(CA207-CA214,CA209)","v":855.57009260814846},{"$f":"MIN(CB207-CB214,CB209)","v":885.59445904864504},{"$f":"MIN(CC207-CC214,CC209)","v":916.35626698032559},{"$f":"MIN(CD207-CD214,CD209)","v":947.87244840839435},{"$f":"MIN(CE207-CE214,CE209)","v":980.16031800542794},{"$f":"MIN(CF207-CF214,CF209)","v":1013.2375817280752},{"$f":"MIN(CG207-CG214,CG209)","v":1047.1223456276359},{"$f":"MIN(CH207-CH214,CH209)","v":1081.8331248588838},{"$f":"MIN(CI207-CI214,CI209)","v":1117.3888528915904},{"$f":"MIN(CJ207-CJ214,CJ209)","v":1153.808890929314},{"$f":"MIN(CK207-CK214,CK209)","v":1191.1130375401135},{"$f":"MIN(CL207-CL214,CL209)","v":1229.3215385039573},{"$f":"MIN(CM207-CM214,CM209)","v":1268.4550968817009},{"$f":"MIN(CN207-CN214,CN209)","v":1308.5348833106202},{"$f":"MIN(CO207-CO214,CO209)","v":1349.5825465315952},{"$f":"MIN(CP207-CP214,CP209)","v":1391.6202241531582},{"$f":"MIN(CQ207-CQ214,CQ209)","v":1434.6705536577335},{"$f":"MIN(CR207-CR214,CR209)","v":1478.7566836555191},{"$f":"MIN(CS207-CS214,CS209)","v":1523.9022853915808},{"$f":"MIN(CT207-CT214,CT209)","v":-104.15712385746383},{"$f":"MIN(CU207-CU214,CU209)","v":-533.76659469007132},{"$f":"MIN(CV207-CV214,CV209)","v":-536.81734265733667},{"$f":"MIN(CW207-CW214,CW209)","v":-539.88466687878997},{"$f":"MIN(CX207-CX214,CX209)","v":-542.96864845365428},{"$f":"MIN(CY207-CY214,CY209)","v":-546.0693687795972},{"$f":"MIN(CZ207-CZ214,CZ209)","v":-549.18690955263241},{"$f":"MIN(DA207-DA214,DA209)","v":-552.32135276700035},{"$f":"MIN(DB207-DB214,DB209)","v":-555.47278071503013},{"$f":"MIN(DC207-DC214,DC209)","v":-558.64127598698269},{"$f":"MIN(DD207-DD214,DD209)","v":-561.82692147087073},{"$f":"MIN(DE207-DE214,DE209)","v":-565.02980035226051},{"$f":"MIN(DF207-DF214,DF209)","v":-568.24999611405201},{"$f":"MIN(DG207-DG214,DG209)","v":-571.48759253623723},{"$f":"MIN(DH207-DH214,DH209)","v":-574.74267369563927},{"$f":"MIN(DI207-DI214,DI209)","v":-578.01532396562516},{"$f":"MIN(DJ207-DJ214,DJ209)","v":-581.30562801580243},{"$f":"MIN(DK207-DK214,DK209)","v":-584.61367081168657},{"$f":"MIN(DL207-DL214,DL209)","v":-587.93953761435125},{"$f":"MIN(DM207-DM214,DM209)","v":-591.28331398005207},{"$f":"MIN(DN207-DN214,DN209)","v":-594.64508575982848},{"$f":"MIN(DO207-DO214,DO209)","v":-598.02493909907923},{"$f":"MIN(DP207-DP214,DP209)","v":-601.42296043711849},{"$f":"MIN(DQ207-DQ214,DQ209)","v":-604.83923650670067},{"$f":"MIN(DR207-DR214,DR209)","v":-608.27385433352572},{"$f":"MIN(DS207-DS214,DS209)","v":-611.72690123571761},{"$f":"MIN(DT207-DT214,DT209)","v":-615.19846482327466},{"$f":"MIN(DU207-DU214,DU209)","v":-618.68863299749819},{"$f":"MIN(DV207-DV214,DV209)","v":-622.19749395038923},{"$f":"MIN(DW207-DW214,DW209)","v":-625.72513616402398},{"$f":"MIN(DX207-DX214,DX209)","v":-629.27164840989803},{"$f":"MIN(DY207-DY214,DY209)","v":-632.83711974824428},{"$f":"MIN(DZ207-DZ214,DZ209)","v":-636.42163952732358},{"$f":"MIN(EA207-EA214,EA209)","v":-640.02529738268413},{"$f":"MIN(EB207-EB214,EB209)","v":-643.64818323639656},{"$f":"MIN(EC207-EC214,EC209)","v":-647.29038729625518},{"$f":"MIN(ED207-ED214,ED209)","v":-650.95200005495212},{"$f":"MIN(EE207-EE214,EE209)","v":-654.63311228922055},{"$f":"MIN(EF207-EF214,EF209)","v":-658.33381505894749},{"$f":"MIN(EG207-EG214,EG209)","v":-59.31320200894902},{"$f":"MIN(EH207-EH214,EH209)","v":-59.675952796782163},{"$f":"MIN(EI207-EI214,EI209)","v":-60.040922114885397},{"$f":"MIN(EJ207-EJ214,EJ209)","v":-60.408123531462365},{"$f":"MIN(EK207-EK214,EK209)","v":-60.777570697697854},{"$f":"MIN(EL207-EL214,EL209)","v":0},{"$f":"MIN(EM207-EM214,EM209)","v":0},{"$f":"MIN(EN207-EN214,EN209)","v":0},{"$f":"MIN(EO207-EO214,EO209)","v":0},{"$f":"MIN(EP207-EP214,EP209)","v":0},{"$f":"MIN(EQ207-EQ214,EQ209)","v":0},{"$f":"MIN(ER207-ER214,ER209)","v":0},{"$f":"MIN(ES207-ES214,ES209)","v":0},{"$f":"MIN(ET207-ET214,ET209)","v":0},{"$f":"MIN(EU207-EU214,EU209)","v":0},{"$f":"MIN(EV207-EV214,EV209)","v":0},{"$f":"MIN(EW207-EW214,EW209)","v":0},{"$f":"MIN(EX207-EX214,EX209)","v":0},{"$f":"MIN(EY207-EY214,EY209)","v":0},{"$f":"MIN(EZ207-EZ214,EZ209)","v":0},{"$f":"MIN(FA207-FA214,FA209)","v":0},{"$f":"MIN(FB207-FB214,FB209)","v":0},{"$f":"MIN(FC207-FC214,FC209)","v":0},{"$f":"MIN(FD207-FD214,FD209)","v":0},{"$f":"MIN(FE207-FE214,FE209)","v":0}]
[null,null,"Less: Repayment from Sales",null,"MM Rp",null,null,null,null,null,null,{"$f":"L173","v":0},{"$f":"M173","v":0},{"$f":"N173","v":0},{"$f":"O173","v":0},{"$f":"P173","v":0},{"$f":"Q173","v":0},{"$f":"R173","v":0},{"$f":"S173","v":0},{"$f":"T173","v":0},{"$f":"U173","v":0},{"$f":"V173","v":0},{"$f":"W173","v":0},{"$f":"X173","v":0},{"$f":"Y173","v":0},{"$f":"Z173","v":0},{"$f":"AA173","v":0},{"$f":"AB173","v":0},{"$f":"AC173","v":0},{"$f":"AD173","v":0},{"$f":"AE173","v":0},{"$f":"AF173","v":0},{"$f":"AG173","v":0},{"$f":"AH173","v":0},{"$f":"AI173","v":0},{"$f":"AJ173","v":0},{"$f":"AK173","v":0},{"$f":"AL173","v":0},{"$f":"AM173","v":0},{"$f":"AN173","v":0},{"$f":"AO173","v":0},{"$f":"AP173","v":0},{"$f":"AQ173","v":0},{"$f":"AR173","v":0},{"$f":"AS173","v":0},{"$f":"AT173","v":0},{"$f":"AU173","v":0},{"$f":"AV173","v":0},{"$f":"AW173","v":0},{"$f":"AX173","v":0},{"$f":"AY173","v":0},{"$f":"AZ173","v":0},{"$f":"BA173","v":0},{"$f":"BB173","v":0},{"$f":"BC173","v":0},{"$f":"BD173","v":0},{"$f":"BE173","v":0},{"$f":"BF173","v":0},{"$f":"BG173","v":0},{"$f":"BH173","v":0},{"$f":"BI173","v":0},{"$f":"BJ173","v":0},{"$f":"BK173","v":0},{"$f":"BL173","v":0},{"$f":"BM173","v":441.49469102227857},{"$f":"BN173","v":444.13566777734877},{"$f":"BO173","v":446.79211420173459},{"$f":"BP173","v":449.46411734446247},{"$f":"BQ173","v":452.15176470536909},{"$f":"BR173","v":454.75573859945763},{"$f":"BS173","v":457.37406651037503},{"$f":"BT173","v":460.00682091628721},{"$f":"BU173","v":462.65407458949363},{"$f":"BV173","v":465.31590059677279},{"$f":"BW173","v":467.99237229971743},{"$f":"BX173","v":470.68356335505513},{"$f":"BY173","v":473.38954771495878},{"$f":"BZ173","v":476.11039962734264},{"$f":"CA173","v":478.84619363614576},{"$f":"CB173","v":481.59700458160347},{"$f":"CC173","v":484.3629076005044},{"$f":"CD173","v":487.14397812643398},{"$f":"CE173","v":489.94029189000423},{"$f":"CF173","v":492.75192491907063},{"$f":"CG173","v":495.57895353893224},{"$f":"CH173","v":498.42145437252043},{"$f":"CI173","v":501.2795043405701},{"$f":"CJ173","v":504.15318066177741},{"$f":"CK173","v":507.0425608529419},{"$f":"CL173","v":509.94772272909285},{"$f":"CM173","v":512.86874440360123},{"$f":"CN173","v":515.80570428827264},{"$f":"CO173","v":518.75868109342787},{"$f":"CP173","v":521.7277538279634},{"$f":"CQ173","v":524.71300179939772},{"$f":"CR173","v":527.71450461389884},{"$f":"CS173","v":530.73234217629624},{"$f":"CT173","v":533.76659469007132},{"$f":"CU173","v":536.81734265733667},{"$f":"CV173","v":539.88466687878997},{"$f":"CW173","v":542.96864845365428},{"$f":"CX173","v":546.0693687795972},{"$f":"CY173","v":549.18690955263241},{"$f":"CZ173","v":552.32135276700035},{"$f":"DA173","v":555.47278071503013},{"$f":"DB173","v":558.64127598698269},{"$f":"DC173","v":561.82692147087073},{"$f":"DD173","v":565.02980035226051},{"$f":"DE173","v":568.24999611405201},{"$f":"DF173","v":571.48759253623723},{"$f":"DG173","v":574.74267369563927},{"$f":"DH173","v":578.01532396562516},{"$f":"DI173","v":581.30562801580243},{"$f":"DJ173","v":584.61367081168657},{"$f":"DK173","v":587.93953761435125},{"$f":"DL173","v":591.28331398005207},{"$f":"DM173","v":594.64508575982848},{"$f":"DN173","v":598.02493909907923},{"$f":"DO173","v":601.42296043711849},{"$f":"DP173","v":604.83923650670067},{"$f":"DQ173","v":608.27385433352572},{"$f":"DR173","v":611.72690123571761},{"$f":"DS173","v":615.19846482327466},{"$f":"DT173","v":618.68863299749819},{"$f":"DU173","v":622.19749395038923},{"$f":"DV173","v":625.72513616402398},{"$f":"DW173","v":629.27164840989803},{"$f":"DX173","v":632.83711974824428},{"$f":"DY173","v":636.42163952732358},{"$f":"DZ173","v":640.02529738268413},{"$f":"EA173","v":643.64818323639656},{"$f":"EB173","v":647.29038729625518},{"$f":"EC173","v":650.95200005495212},{"$f":"ED173","v":654.63311228922055},{"$f":"EE173","v":658.33381505894749},{"$f":"EF173","v":59.31320200894902},{"$f":"EG173","v":59.675952796782163},{"$f":"EH173","v":60.040922114885397},{"$f":"EI173","v":60.408123531462365},{"$f":"EJ173","v":60.777570697697854},{"$f":"EK173","v":0},{"$f":"EL173","v":0},{"$f":"EM173","v":0},{"$f":"EN173","v":0},{"$f":"EO173","v":0},{"$f":"EP173","v":0},{"$f":"EQ173","v":0},{"$f":"ER173","v":0},{"$f":"ES173","v":0},{"$f":"ET173","v":0},{"$f":"EU173","v":0},{"$f":"EV173","v":0},{"$f":"EW173","v":0},{"$f":"EX173","v":0},{"$f":"EY173","v":0},{"$f":"EZ173","v":0},{"$f":"FA173","v":0},{"$f":"FB173","v":0},{"$f":"FC173","v":0},{"$f":"FD173","v":0},{"$f":"FE173","v":0}]
[null,null,"Closing Balance",null,"MM Rp",null,null,null,null,null,null,{"$f":"L209+L210-L211-L212","v":60.319715376619563},{"$f":"M209+M210-M211-M212","v":195.93799749719031},{"$f":"N209+N210-N211-N212","v":478.209358602919},{"$f":"O209+O210-O211-O212","v":1022.0917761101789},{"$f":"P209+P210-P211-P212","v":1992.2282757826877},{"$f":"Q209+Q210-Q211-Q212","v":3594.1832043985901},{"$f":"R209+R210-R211-R212","v":6043.0060302685961},{"$f":"S209+S210-S211-S212","v":9508.4115263293625},{"$f":"T209+T210-T211-T212","v":14048.24976182359},{"$f":"U209+U210-U211-U212","v":19553.997638592566},{"$f":"V209+V210-V211-V212","v":25735.327002580307},{"$f":"W209+W210-W211-W212","v":32159.793569253699},{"$f":"X209+X210-X211-X212","v":38341.122933241444},{"$f":"Y209+Y210-Y211-Y212","v":43846.87081001042},{"$f":"Z209+Z210-Z211-Z212","v":48386.709045504649},{"$f":"AA209+AA210-AA211-AA212","v":51852.114541565417},{"$f":"AB209+AB210-AB211-AB212","v":54300.937367435421},{"$f":"AC209+AC210-AC211-AC212","v":55902.892296051323},{"$f":"AD209+AD210-AD211-AD212","v":56873.028795723832},{"$f":"AE209+AE210-AE211-AE212","v":57416.911213231091},{"$f":"AF209+AF210-AF211-AF212","v":57699.182574336817},{"$f":"AG209+AG210-AG211-AG212","v":57834.80085645739},{"$f":"AH209+AH210-AH211-AH212","v":57895.120571834006},{"$f":"AI209+AI210-AI211-AI212","v":57919.957046519477},{"$f":"AJ209+AJ210-AJ211-AJ212","v":57664.835004321627},{"$f":"AK209+AK210-AK211-AK212","v":57394.5057626938},{"$f":"AL209+AL210-AL211-AL212","v":57118.094113129344},{"$f":"AM209+AM210-AM211-AM212","v":56835.463201449689},{"$f":"AN209+AN210-AN211-AN212","v":56546.473094257242},{"$f":"AO209+AO210-AO211-AO212","v":56250.980709652962},{"$f":"AP209+AP210-AP211-AP212","v":55948.83974639509},{"$f":"AQ209+AQ210-AQ211-AQ212","v":55639.900611463912},{"$f":"AR209+AR210-AR211-AR212","v":55324.010345996787},{"$f":"AS209+AS210-AS211-AS212","v":55001.012549556646},{"$f":"AT209+AT210-AT211-AT212","v":54670.747302696604},{"$f":"AU209+AU210-AU211-AU212","v":54333.051087782209},{"$f":"AV209+AV210-AV211-AV212","v":53987.756708032241},{"$f":"AW209+AW210-AW211-AW212","v":53634.693204737901},{"$f":"AX209+AX210-AX211-AX212","v":53273.685772619436},{"$f":"AY209+AY210-AY211-AY212","v":52904.555673278308},{"$f":"AZ209+AZ210-AZ211-AZ212","v":52527.120146702007},{"$f":"BA209+BA210-BA211-BA212","v":52141.192320777736},{"$f":"BB209+BB210-BB211-BB212","v":51746.581118770169},{"$f":"BC209+BC210-BC211-BC212","v":51343.091164717436},{"$f":"BD209+BD210-BD211-BD212","v":50930.52268669851},{"$f":"BE209+BE210-BE211-BE212","v":50508.671417924161},{"$f":"BF209+BF210-BF211-BF212","v":50077.328495602393},{"$f":"BG209+BG210-BG211-BG212","v":49636.280357528383},{"$f":"BH209+BH210-BH211-BH212","v":49185.308636347705},{"$f":"BI209+BI210-BI211-BI212","v":48724.190051440462},{"$f":"BJ209+BJ210-BJ211-BJ212","v":48252.696298372808},{"$f":"BK209+BK210-BK211-BK212","v":47770.593935861129},{"$f":"BL209+BL210-BL211-BL212","v":47277.644270192941},{"$f":"BM209+BM210-BM211-BM212","v":46332.108546024938},{"$f":"BN209+BN210-BN211-BN212","v":45362.657291308082},{"$f":"BO209+BO210-BO211-BO212","v":44368.736936935711},{"$f":"BP209+BP210-BP211-BP212","v":43349.781371447236},{"$f":"BQ209+BQ210-BQ211-BQ212","v":42305.211658374363},{"$f":"BR209+BR210-BR211-BR212","v":41234.53515286326},{"$f":"BS209+BS210-BS211-BS212","v":40137.150098067243},{"$f":"BT209+BT210-BT211-BT212","v":39012.441125132405},{"$f":"BU209+BU210-BU211-BU212","v":37859.77894663332},{"$f":"BV209+BV210-BV211-BV212","v":36678.52004311073},{"$f":"BW209+BW210-BW211-BW212","v":35468.006342555935},{"$f":"BX209+BX210-BX211-BX212","v":34227.564892683316},{"$f":"BY209+BY210-BY211-BY212","v":32956.507525828667},{"$f":"BZ209+BZ210-BZ211-BZ212","v":31654.130516307407},{"$f":"CA209+CA210-CA211-CA212","v":30319.714230063113},{"$f":"CB209+CB210-CB211-CB212","v":28952.522766432867},{"$f":"CC209+CC210-CC211-CC212","v":27551.803591852036},{"$f":"CD209+CD210-CD211-CD212","v":26116.787165317208},{"$f":"CE209+CE210-CE211-CE212","v":24646.686555421777},{"$f":"CF209+CF210-CF211-CF212","v":23140.697048774633},{"$f":"CG209+CG210-CG211-CG212","v":21597.995749608064},{"$f":"CH209+CH210-CH211-CH212","v":20017.741170376659},{"$f":"CI209+CI210-CI211-CI212","v":18399.072813144499},{"$f":"CJ209+CJ210-CJ211-CJ212","v":16741.110741553406},{"$f":"CK209+CK210-CK211-CK212","v":15042.95514316035},{"$f":"CL209+CL210-CL211-CL212","v":13303.6858819273},{"$f":"CM209+CM210-CM211-CM212","v":11522.362040642},{"$f":"CN209+CN210-CN211-CN212","v":9698.0214530431076},{"$f":"CO209+CO210-CO211-CO212","v":7829.6802254180839},{"$f":"CP209+CP210-CP211-CP212","v":5916.3322474369625},{"$f":"CQ209+CQ210-CQ211-CQ212","v":3956.948691979831},{"$f":"CR209+CR210-CR211-CR212","v":1950.4775037104132},{"$f":"CS209+CS210-CS211-CS212","v":-104.15712385746383},{"$f":"CT209+CT210-CT211-CT212","v":-533.76659469007132},{"$f":"CU209+CU210-CU211-CU212","v":-536.81734265733667},{"$f":"CV209+CV210-CV211-CV212","v":-539.88466687878997},{"$f":"CW209+CW210-CW211-CW212","v":-542.96864845365428},{"$f":"CX209+CX210-CX211-CX212","v":-546.0693687795972},{"$f":"CY209+CY210-CY211-CY212","v":-549.18690955263241},{"$f":"CZ209+CZ210-CZ211-CZ212","v":-552.32135276700035},{"$f":"DA209+DA210-DA211-DA212","v":-555.47278071503013},{"$f":"DB209+DB210-DB211-DB212","v":-558.64127598698269},{"$f":"DC209+DC210-DC211-DC212","v":-561.82692147087073},{"$f":"DD209+DD210-DD211-DD212","v":-565.02980035226051},{"$f":"DE209+DE210-DE211-DE212","v":-568.24999611405201},{"$f":"DF209+DF210-DF211-DF212","v":-571.48759253623723},{"$f":"DG209+DG210-DG211-DG212","v":-574.74267369563927},{"$f":"DH209+DH210-DH211-DH212","v":-578.01532396562516},{"$f":"DI209+DI210-DI211-DI212","v":-581.30562801580243},{"$f":"DJ209+DJ210-DJ211-DJ212","v":-584.61367081168657},{"$f":"DK209+DK210-DK211-DK212","v":-587.93953761435125},{"$f":"DL209+DL210-DL211-DL212","v":-591.28331398005207},{"$f":"DM209+DM210-DM211-DM212","v":-594.64508575982848},{"$f":"DN209+DN210-DN211-DN212","v":-598.02493909907923},{"$f":"DO209+DO210-DO211-DO212","v":-601.42296043711849},{"$f":"DP209+DP210-DP211-DP212","v":-604.83923650670067},{"$f":"DQ209+DQ210-DQ211-DQ212","v":-608.27385433352572},{"$f":"DR209+DR210-DR211-DR212","v":-611.72690123571761},{"$f":"DS209+DS210-DS211-DS212","v":-615.19846482327466},{"$f":"DT209+DT210-DT211-DT212","v":-618.68863299749819},{"$f":"DU209+DU210-DU211-DU212","v":-622.19749395038923},{"$f":"DV209+DV210-DV211-DV212","v":-625.72513616402398},{"$f":"DW209+DW210-DW211-DW212","v":-629.27164840989803},{"$f":"DX209+DX210-DX211-DX212","v":-632.83711974824428},{"$f":"DY209+DY210-DY211-DY212","v":-636.42163952732358},{"$f":"DZ209+DZ210-DZ211-DZ212","v":-640.02529738268413},{"$f":"EA209+EA210-EA211-EA212","v":-643.64818323639656},{"$f":"EB209+EB210-EB211-EB212","v":-647.29038729625518},{"$f":"EC209+EC210-EC211-EC212","v":-650.95200005495212},{"$f":"ED209+ED210-ED211-ED212","v":-654.63311228922055},{"$f":"EE209+EE210-EE211-EE212","v":-658.33381505894749},{"$f":"EF209+EF210-EF211-EF212","v":-59.31320200894902},{"$f":"EG209+EG210-EG211-EG212","v":-59.675952796782163},{"$f":"EH209+EH210-EH211-EH212","v":-60.040922114885397},{"$f":"EI209+EI210-EI211-EI212","v":-60.408123531462365},{"$f":"EJ209+EJ210-EJ211-EJ212","v":-60.777570697697854},{"$f":"EK209+EK210-EK211-EK212","v":0},{"$f":"EL209+EL210-EL211-EL212","v":0},{"$f":"EM209+EM210-EM211-EM212","v":0},{"$f":"EN209+EN210-EN211-EN212","v":0},{"$f":"EO209+EO210-EO211-EO212","v":0},{"$f":"EP209+EP210-EP211-EP212","v":0},{"$f":"EQ209+EQ210-EQ211-EQ212","v":0},{"$f":"ER209+ER210-ER211-ER212","v":0},{"$f":"ES209+ES210-ES211-ES212","v":0},{"$f":"ET209+ET210-ET211-ET212","v":0},{"$f":"EU209+EU210-EU211-EU212","v":0},{"$f":"EV209+EV210-EV211-EV212","v":0},{"$f":"EW209+EW210-EW211-EW212","v":0},{"$f":"EX209+EX210-EX211-EX212","v":0},{"$f":"EY209+EY210-EY211-EY212","v":0},{"$f":"EZ209+EZ210-EZ211-EZ212","v":0},{"$f":"FA209+FA210-FA211-FA212","v":0},{"$f":"FB209+FB210-FB211-FB212","v":0},{"$f":"FC209+FC210-FC211-FC212","v":0},{"$f":"FD209+FD210-FD211-FD212","v":0},{"$f":"FE209+FE210-FE211-FE212","v":0}]
[null,null,"Interest Expense",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},null,null,null,null,{"$f":"L209*$G$214*L206","v":0},{"$f":"M209*$G$214*M206","v":0},{"$f":"N209*$G$214*N206","v":0},{"$f":"O209*$G$214*O206","v":0},{"$f":"P209*$G$214*P206","v":0},{"$f":"Q209*$G$214*Q206","v":0},{"$f":"R209*$G$214*R206","v":0},{"$f":"S209*$G$214*S206","v":0},{"$f":"T209*$G$214*T206","v":0},{"$f":"U209*$G$214*U206","v":0},{"$f":"V209*$G$214*V206","v":0},{"$f":"W209*$G$214*W206","v":0},{"$f":"X209*$G$214*X206","v":0},{"$f":"Y209*$G$214*Y206","v":0},{"$f":"Z209*$G$214*Z206","v":0},{"$f":"AA209*$G$214*AA206","v":0},{"$f":"AB209*$G$214*AB206","v":0},{"$f":"AC209*$G$214*AC206","v":0},{"$f":"AD209*$G$214*AD206","v":0},{"$f":"AE209*$G$214*AE206","v":0},{"$f":"AF209*$G$214*AF206","v":0},{"$f":"AG209*$G$214*AG206","v":0},{"$f":"AH209*$G$214*AH206","v":0},{"$f":"AI209*$G$214*AI206","v":0},{"$f":"AJ209*$G$214*AJ206","v":1303.1990335466885},{"$f":"AK209*$G$214*AK206","v":1297.4587875972368},{"$f":"AL209*$G$214*AL206","v":1291.3763796606106},{"$f":"AM209*$G$214*AM206","v":1285.1571175454103},{"$f":"AN209*$G$214*AN206","v":1278.7979220326181},{"$f":"AO209*$G$214*AO206","v":1272.2956446207882},{"$f":"AP209*$G$214*AP206","v":1265.6470659671918},{"$f":"AQ209*$G$214*AQ206","v":1258.8488942938898},{"$f":"AR209*$G$214*AR206","v":1251.8977637579383},{"$f":"AS209*$G$214*AS206","v":1244.7902327849279},{"$f":"AT209*$G$214*AT206","v":1237.5227823650248},{"$f":"AU209*$G$214*AU206","v":1230.0918143106737},{"$f":"AV209*$G$214*AV206","v":1222.4936494750998},{"$f":"AW209*$G$214*AW206","v":1214.7245259307256},{"$f":"AX209*$G$214*AX206","v":1206.780597106603},{"$f":"AY209*$G$214*AY206","v":1198.6579298839374},{"$f":"AZ209*$G$214*AZ206","v":1190.3525026487621},{"$f":"BA209*$G$214*BA206","v":1181.8602033007953},{"$f":"BB209*$G$214*BB206","v":1173.1768272174993},{"$f":"BC209*$G$214*BC206","v":1164.2980751723289},{"$f":"BD209*$G$214*BD206","v":1155.2195512061423},{"$f":"BE209*$G$214*BE206","v":1145.9367604507165},{"$f":"BF209*$G$214*BF206","v":1136.4451069032937},{"$f":"BG209*$G$214*BG206","v":1126.7398911510541},{"$f":"BH209*$G$214*BH206","v":1116.8163080443887},{"$f":"BI209*$G$214*BI206","v":1106.6694443178235},{"$f":"BJ209*$G$214*BJ206","v":1096.2942761574104},{"$f":"BK209*$G$214*BK206","v":1085.6856667133884},{"$f":"BL209*$G$214*BL206","v":1074.8383635568755},{"$f":"BM209*$G$214*BM206","v":1063.7469960793412},{"$f":"BN209*$G$214*BN206","v":1042.4724422855613},{"$f":"BO209*$G$214*BO206","v":1020.6597890544319},{"$f":"BP209*$G$214*BP206","v":998.29658108105366},{"$f":"BQ209*$G$214*BQ206","v":975.37008085756293},{"$f":"BR209*$G$214*BR206","v":951.86726231342323},{"$f":"BS209*$G$214*BS206","v":927.7770409394235},{"$f":"BT209*$G$214*BT206","v":903.08587720651303},{"$f":"BU209*$G$214*BU206","v":877.7799253154792},{"$f":"BV209*$G$214*BV206","v":851.84502629924975},{"$f":"BW209*$G$214*BW206","v":825.26670096999146},{"$f":"BX209*$G$214*BX206","v":798.03014270750862},{"$f":"BY209*$G$214*BY206","v":770.12021008537477},{"$f":"BZ209*$G$214*BZ206","v":741.52141933114513},{"$f":"CA209*$G$214*CA206","v":712.21793661691675},{"$f":"CB209*$G$214*CB206","v":682.19357017642017},{"$f":"CC209*$G$214*CC206","v":651.43176224473962},{"$f":"CD209*$G$214*CD206","v":619.91558081667085},{"$f":"CE209*$G$214*CE206","v":587.62771121963726},{"$f":"CF209*$G$214*CF206","v":554.55044749699005},{"$f":"CG209*$G$214*CG206","v":520.66568359742928},{"$f":"CH209*$G$214*CH206","v":485.95490436618149},{"$f":"CI209*$G$214*CI206","v":450.39917633347488},{"$f":"CJ209*$G$214*CJ206","v":413.97913829575128},{"$f":"CK209*$G$214*CK206","v":376.67499168495169},{"$f":"CL209*$G$214*CL206","v":338.4664907211079},{"$f":"CM209*$G$214*CM206","v":299.33293234336429},{"$f":"CN209*$G$214*CN206","v":259.25314591444504},{"$f":"CO209*$G$214*CO206","v":218.20548269346995},{"$f":"CP209*$G$214*CP206","v":176.16780507190691},{"$f":"CQ209*$G$214*CQ206","v":133.11747556733167},{"$f":"CR209*$G$214*CR206","v":89.031345569546204},{"$f":"CS209*$G$214*CS206","v":43.885743833484305},{"$f":"CT209*$G$214*CT206","v":-2.3435352867929367},{"$f":"CU209*$G$214*CU206","v":-12.009748380526606},{"$f":"CV209*$G$214*CV206","v":-12.078390209790076},{"$f":"CW209*$G$214*CW206","v":-12.147405004772775},{"$f":"CX209*$G$214*CX206","v":-12.216794590207222},{"$f":"CY209*$G$214*CY206","v":-12.286560797540938},{"$f":"CZ209*$G$214*CZ206","v":-12.356705464934231},{"$f":"DA209*$G$214*DA206","v":-12.42723043725751},{"$f":"DB209*$G$214*DB206","v":-12.498137566088179},{"$f":"DC209*$G$214*DC206","v":-12.569428709707113},{"$f":"DD209*$G$214*DD206","v":-12.641105733094593},{"$f":"DE209*$G$214*DE206","v":-12.713170507925863},{"$f":"DF209*$G$214*DF206","v":-12.785624912566172},{"$f":"DG209*$G$214*DG206","v":-12.85847083206534},{"$f":"DH209*$G$214*DH206","v":-12.931710158151885},{"$f":"DI209*$G$214*DI206","v":-13.005344789226568},{"$f":"DJ209*$G$214*DJ206","v":-13.079376630355556},{"$f":"DK209*$G$214*DK206","v":-13.15380759326295},{"$f":"DL209*$G$214*DL206","v":0},{"$f":"DM209*$G$214*DM206","v":0},{"$f":"DN209*$G$214*DN206","v":0},{"$f":"DO209*$G$214*DO206","v":0},{"$f":"DP209*$G$214*DP206","v":0},{"$f":"DQ209*$G$214*DQ206","v":0},{"$f":"DR209*$G$214*DR206","v":0},{"$f":"DS209*$G$214*DS206","v":0},{"$f":"DT209*$G$214*DT206","v":0},{"$f":"DU209*$G$214*DU206","v":0},{"$f":"DV209*$G$214*DV206","v":0},{"$f":"DW209*$G$214*DW206","v":0},{"$f":"DX209*$G$214*DX206","v":0},{"$f":"DY209*$G$214*DY206","v":0},{"$f":"DZ209*$G$214*DZ206","v":0},{"$f":"EA209*$G$214*EA206","v":0},{"$f":"EB209*$G$214*EB206","v":0},{"$f":"EC209*$G$214*EC206","v":0},{"$f":"ED209*$G$214*ED206","v":0},{"$f":"EE209*$G$214*EE206","v":0},{"$f":"EF209*$G$214*EF206","v":0},{"$f":"EG209*$G$214*EG206","v":0},{"$f":"EH209*$G$214*EH206","v":0},{"$f":"EI209*$G$214*EI206","v":0},{"$f":"EJ209*$G$214*EJ206","v":0},{"$f":"EK209*$G$214*EK206","v":0},{"$f":"EL209*$G$214*EL206","v":0},{"$f":"EM209*$G$214*EM206","v":0},{"$f":"EN209*$G$214*EN206","v":0},{"$f":"EO209*$G$214*EO206","v":0},{"$f":"EP209*$G$214*EP206","v":0},{"$f":"EQ209*$G$214*EQ206","v":0},{"$f":"ER209*$G$214*ER206","v":0},{"$f":"ES209*$G$214*ES206","v":0},{"$f":"ET209*$G$214*ET206","v":0},{"$f":"EU209*$G$214*EU206","v":0},{"$f":"EV209*$G$214*EV206","v":0},{"$f":"EW209*$G$214*EW206","v":0},{"$f":"EX209*$G$214*EX206","v":0},{"$f":"EY209*$G$214*EY206","v":0},{"$f":"EZ209*$G$214*EZ206","v":0},{"$f":"FA209*$G$214*FA206","v":0},{"$f":"FB209*$G$214*FB206","v":0},{"$f":"FC209*$G$214*FC206","v":0},{"$f":"FD209*$G$214*FD206","v":0},{"$f":"FE209*$G$214*FE206","v":0}]
[]
["Financial Statement"]
[]
[null,"Profit and Loss",null,null,"MM Rp"]
[null,null,"Revenues",null,"MM Rp",null,null,null,null,null,null,{"$f":"L145","v":0},{"$f":"M145","v":0},{"$f":"N145","v":0},{"$f":"O145","v":0},{"$f":"P145","v":0},{"$f":"Q145","v":0},{"$f":"R145","v":0},{"$f":"S145","v":0},{"$f":"T145","v":0},{"$f":"U145","v":0},{"$f":"V145","v":0},{"$f":"W145","v":0},{"$f":"X145","v":0},{"$f":"Y145","v":0},{"$f":"Z145","v":0},{"$f":"AA145","v":0},{"$f":"AB145","v":0},{"$f":"AC145","v":0},{"$f":"AD145","v":0},{"$f":"AE145","v":0},{"$f":"AF145","v":0},{"$f":"AG145","v":0},{"$f":"AH145","v":0},{"$f":"AI145","v":0},{"$f":"AJ145","v":2345.8290404473796},{"$f":"AK145","v":2368.9434476772853},{"$f":"AL145","v":2392.2856105587653},{"$f":"AM145","v":2415.8577732608487},{"$f":"AN145","v":2596.2756058299688},{"$f":"AO145","v":2827.2189330991619},{"$f":"AP145","v":2851.8924337862454},{"$f":"AQ145","v":2876.7815488326305},{"$f":"AR145","v":3000.8440684620855},{"$f":"AS145","v":3040.9460074078233},{"$f":"AT145","v":3067.2120143287702},{"$f":"AU145","v":3093.704892466073},{"$f":"AV145","v":3207.3030499293018},{"$f":"AW145","v":3243.8020371101966},{"$f":"AX145","v":3271.8202020330082},{"$f":"AY145","v":3300.0803723422969},{"$f":"AZ145","v":3511.3246652007942},{"$f":"BA145","v":3549.3758933566114},{"$f":"BB145","v":3580.0334359610652},{"$f":"BC145","v":3610.9557814341874},{"$f":"BD145","v":3642.1452169964564},{"$f":"BE145","v":3689.8476075666954},{"$f":"BF145","v":3721.7184670168458},{"$f":"BG145","v":3753.8646092943964},{"$f":"BH145","v":3786.2884121399047},{"$f":"BI145","v":3818.9922738315308},{"$f":"BJ145","v":3851.9786133624357},{"$f":"BK145","v":3885.2498706197011},{"$f":"BL145","v":3918.808506564802},{"$f":"BM145","v":3943.5507369769671},{"$f":"BN145","v":3968.450984486883},{"$f":"BO145","v":3993.510273351093},{"$f":"BP145","v":4018.7296345899931},{"$f":"BQ145","v":4044.11010603352},{"$f":"BR145","v":4068.8432864614838},{"$f":"BS145","v":4093.7277313699014},{"$f":"BT145","v":4118.7643658700026},{"$f":"BU145","v":4143.9541207308666},{"$f":"BV145","v":4169.2979324140179},{"$f":"BW145","v":4194.7967431082388},{"$f":"BX145","v":4220.4515007645987},{"$f":"BY145","v":4246.2631591317004},{"$f":"BZ145","v":4272.2326777911294},{"$f":"CA145","v":4298.3610221931285},{"$f":"CB145","v":4324.6491636924948},{"$f":"CC145","v":4351.0980795846881},{"$f":"CD145","v":4377.7087531421612},{"$f":"CE145","v":4404.4821736509157},{"$f":"CF145","v":4431.4193364472831},{"$f":"CG145","v":4458.5212429549219},{"$f":"CH145","v":4485.788900722051},{"$f":"CI145","v":4513.2233234589075},{"$f":"CJ145","v":4540.8255310754275},{"$f":"CK145","v":4568.5965497191673},{"$f":"CL145","v":4596.5374118134496},{"$f":"CM145","v":4624.6491560957475},{"$f":"CN145","v":4652.9328276562946},{"$f":"CO145","v":4681.3894779769489},{"$f":"CP145","v":4710.0201649702703},{"$f":"CQ145","v":4738.8259530188589},{"$f":"CR145","v":4767.8079130149199},{"$f":"CS145","v":4796.9671224000813},{"$f":"CT145","v":4826.3046652054354},{"$f":"CU145","v":4855.82163209186},{"$f":"CV145","v":4885.5191203905488},{"$f":"CW145","v":4915.3982341438095},{"$f":"CX145","v":4945.4600841461106},{"$f":"CY145","v":4975.7057879853792},{"$f":"CZ145","v":5006.1364700845397},{"$f":"DA145","v":5036.7532617433235},{"$f":"DB145","v":5067.5573011803244},{"$f":"DC145","v":5098.5497335753143},{"$f":"DD145","v":5129.7317111118136},{"$f":"DE145","v":5161.1043930199276},{"$f":"DF145","v":5192.668945619439},{"$f":"DG145","v":5224.4265423631778},{"$f":"DH145","v":5256.3783638806308},{"$f":"DI145","v":5288.5255980218426},{"$f":"DJ145","v":5320.8694399015767},{"$f":"DK145","v":5353.4110919437362},{"$f":"DL145","v":5386.1517639260755},{"$f":"DM145","v":5419.0926730251704},{"$f":"DN145","v":5452.2350438616659},{"$f":"DO145","v":5485.5801085458133},{"$f":"DP145","v":5519.1291067232605},{"$f":"DQ145","v":5552.8832856211475},{"$f":"DR145","v":5586.8439000944754},{"$f":"DS145","v":5621.0122126727483},{"$f":"DT145","v":5655.3894936069164},{"$f":"DU145","v":5689.9770209165972},{"$f":"DV145","v":5724.7760804375866},{"$f":"DW145","v":5759.7879658696647},{"$f":"DX145","v":5795.0139788246852},{"$f":"DY145","v":5830.4554288749714},{"$f":"DZ145","v":5866.1136336019945},{"$f":"EA145","v":5901.9899186453604},{"$f":"EB145","v":5938.0856177520927},{"$f":"EC145","v":5974.4020728262121},{"$f":"ED145","v":6010.9406339786283},{"$f":"EE145","v":6047.7026595773286},{"$f":"EF145","v":482.97893064429911},{"$f":"EG145","v":485.93275848808327},{"$f":"EH145","v":488.90465150692393},{"$f":"EI145","v":491.89472018476499},{"$f":"EJ145","v":494.90307568125394},{"$f":"EK145","v":0},{"$f":"EL145","v":0},{"$f":"EM145","v":0},{"$f":"EN145","v":0},{"$f":"EO145","v":0},{"$f":"EP145","v":0},{"$f":"EQ145","v":0},{"$f":"ER145","v":0},{"$f":"ES145","v":0},{"$f":"ET145","v":0},{"$f":"EU145","v":0},{"$f":"EV145","v":0},{"$f":"EW145","v":0},{"$f":"EX145","v":0},{"$f":"EY145","v":0},{"$f":"EZ145","v":0},{"$f":"FA145","v":0},{"$f":"FB145","v":0},{"$f":"FC145","v":0},{"$f":"FD145","v":0},{"$f":"FE145","v":0}]
[null,null,"Less Operating Costs",null,"MM Rp",null,null,null,null,null,null,{"$f":"L163","v":0},{"$f":"M163","v":0},{"$f":"N163","v":0},{"$f":"O163","v":0},{"$f":"P163","v":0},{"$f":"Q163","v":0},{"$f":"R163","v":0},{"$f":"S163","v":0},{"$f":"T163","v":0},{"$f":"U163","v":0},{"$f":"V163","v":0},{"$f":"W163","v":0},{"$f":"X163","v":0},{"$f":"Y163","v":0},{"$f":"Z163","v":0},{"$f":"AA163","v":0},{"$f":"AB163","v":0},{"$f":"AC163","v":0},{"$f":"AD163","v":0},{"$f":"AE163","v":0},{"$f":"AF163","v":0},{"$f":"AG163","v":0},{"$f":"AH163","v":0},{"$f":"AI163","v":0},{"$f":"AJ163","v":287.30947263280456},{"$f":"AK163","v":290.7219187009398},{"$f":"AL163","v":294.17512491174676},{"$f":"AM163","v":297.66958046521751},{"$f":"AN163","v":304.33804853164929},{"$f":"AO163","v":312.0545808967471},{"$f":"AP163","v":315.68373201132499},{"$f":"AQ163","v":319.3556772266532},{"$f":"AR163","v":325.05004460504421},{"$f":"AS163","v":329.10463249465852},{"$f":"AT163","v":332.92241778895561},{"$f":"AU163","v":336.7851464118221},{"$f":"AV163","v":342.43088239617879},{"$f":"AW163","v":346.57603870603123},{"$f":"AX163","v":350.59349041815938},{"$f":"AY163","v":354.65820843747167},{"$f":"AZ163","v":362.42555577148835},{"$f":"BA163","v":366.772515729151},{"$f":"BB163","v":371.01560941559569},{"$f":"BC163","v":375.30854666884096},{"$f":"BD163","v":379.65191993077525},{"$f":"BE163","v":384.37119990645374},{"$f":"BF163","v":388.82005707153007},{"$f":"BG163","v":393.32119477805304},{"$f":"BH163","v":397.87523461318659},{"$f":"BI163","v":402.48280561950651},{"$f":"BJ163","v":407.14454438500167},{"$f":"BK163","v":411.86109513416761},{"$f":"BL163","v":416.63310982020414},{"$f":"BM163","v":420.42310261918425},{"$f":"BN163","v":424.24835562363978},{"$f":"BO163","v":428.10920202125078},{"$f":"BP163","v":432.00597818118246},{"$f":"BQ163","v":435.93902368467479},{"$f":"BR163","v":439.89249243781245},{"$f":"BS163","v":443.88268061710738},{"$f":"BT163","v":447.90993495802968},{"$f":"BU163","v":451.97460550670792},{"$f":"BV163","v":456.07704565177062},{"$f":"BW163","v":460.21761215649326},{"$f":"BX163","v":464.39666519125876},{"$f":"BY163","v":468.61456836632897},{"$f":"BZ163","v":472.87168876493502},{"$f":"CA163","v":477.16839697668564},{"$f":"CB163","v":481.50506713129937},{"$f":"CC163","v":485.88207693266304},{"$f":"CD163","v":490.29980769321855},{"$f":"CE163","v":494.7586443686821},{"$f":"CF163","v":499.25897559310005},{"$f":"CG163","v":503.80119371424217},{"$f":"CH163","v":508.38569482933775},{"$f":"CI163","v":513.01287882115764},{"$f":"CJ163","v":517.68314939444349},{"$f":"CK163","v":522.39691411269109},{"$f":"CL163","v":527.15458443528757},{"$f":"CM163","v":531.95657575500877},{"$f":"CN163","v":536.80330743587865},{"$f":"CO163","v":541.69520285139447},{"$f":"CP163","v":546.63268942312243},{"$f":"CQ163","v":551.61619865966486},{"$f":"CR163","v":556.64616619600622},{"$f":"CS163","v":561.72303183323766},{"$f":"CT163","v":566.84723957866674},{"$f":"CU163","v":572.01923768631468},{"$f":"CV163","v":577.23947869780523},{"$f":"CW163","v":582.50841948364859},{"$f":"CX163","v":587.82652128492532},{"$f":"CY163","v":593.19424975537254},{"$f":"CZ163","v":598.61207500387764},{"$f":"DA163","v":604.08047163738217},{"$f":"DB163","v":609.59991880420228},{"$f":"DC163","v":615.17090023776609},{"$f":"DD163","v":620.79390430077524},{"$f":"DE163","v":626.46942402979346},{"$f":"DF163","v":632.19795718026694},{"$f":"DG163","v":637.98000627197757},{"$f":"DH163","v":643.81607863494048},{"$f":"DI163","v":649.7066864557396},{"$f":"DJ163","v":655.65234682431765},{"$f":"DK163","v":661.65358178121346},{"$f":"DL163","v":667.71091836525954},{"$f":"DM163","v":673.82488866174003},{"$f":"DN163","v":679.99602985101342},{"$f":"DO163","v":686.22488425760787},{"$f":"DP163","v":692.51199939978972},{"$f":"DQ163","v":698.85792803961226},{"$f":"DR163","v":705.26322823344935},{"$f":"DS163","v":711.72846338301497},{"$f":"DT163","v":718.25420228688154},{"$f":"DU163","v":724.84101919249156},{"$f":"DV163","v":731.48949384867581},{"$f":"DW163","v":738.20021155867846},{"$f":"DX163","v":744.97376323369531},{"$f":"DY163","v":751.81074544693047},{"$f":"DZ163","v":758.71176048817506},{"$f":"EA163","v":765.6774164189161},{"$f":"EB163","v":772.70832712797664},{"$f":"EC163","v":779.80511238769532},{"$f":"ED163","v":786.96839791064986},{"$f":"EE163","v":794.19881540692791},{"$f":"EF163","v":9.6595786128859817},{"$f":"EG163","v":9.7186551697616661},{"$f":"EH163","v":9.7780930301384785},{"$f":"EI163","v":9.8378944036952998},{"$f":"EJ163","v":9.8980615136250787},{"$f":"EK163","v":0},{"$f":"EL163","v":0},{"$f":"EM163","v":0},{"$f":"EN163","v":0},{"$f":"EO163","v":0},{"$f":"EP163","v":0},{"$f":"EQ163","v":0},{"$f":"ER163","v":0},{"$f":"ES163","v":0},{"$f":"ET163","v":0},{"$f":"EU163","v":0},{"$f":"EV163","v":0},{"$f":"EW163","v":0},{"$f":"EX163","v":0},{"$f":"EY163","v":0},{"$f":"EZ163","v":0},{"$f":"FA163","v":0},{"$f":"FB163","v":0},{"$f":"FC163","v":0},{"$f":"FD163","v":0},{"$f":"FE163","v":0}]
[null,null,null,"Net Rentals","MM Rp",null,null,null,null,null,null,{"$f":"L219-L220","v":0},{"$f":"M219-M220","v":0},{"$f":"N219-N220","v":0},{"$f":"O219-O220","v":0},{"$f":"P219-P220","v":0},{"$f":"Q219-Q220","v":0},{"$f":"R219-R220","v":0},{"$f":"S219-S220","v":0},{"$f":"T219-T220","v":0},{"$f":"U219-U220","v":0},{"$f":"V219-V220","v":0},{"$f":"W219-W220","v":0},{"$f":"X219-X220","v":0},{"$f":"Y219-Y220","v":0},{"$f":"Z219-Z220","v":0},{"$f":"AA219-AA220","v":0},{"$f":"AB219-AB220","v":0},{"$f":"AC219-AC220","v":0},{"$f":"AD219-AD220","v":0},{"$f":"AE219-AE220","v":0},{"$f":"AF219-AF220","v":0},{"$f":"AG219-AG220","v":0},{"$f":"AH219-AH220","v":0},{"$f":"AI219-AI220","v":0},{"$f":"AJ219-AJ220","v":2058.5195678145751},{"$f":"AK219-AK220","v":2078.2215289763453},{"$f":"AL219-AL220","v":2098.1104856470183},{"$f":"AM219-AM220","v":2118.188192795631},{"$f":"AN219-AN220","v":2291.9375572983195},{"$f":"AO219-AO220","v":2515.1643522024146},{"$f":"AP219-AP220","v":2536.2087017749204},{"$f":"AQ219-AQ220","v":2557.4258716059771},{"$f":"AR219-AR220","v":2675.7940238570413},{"$f":"AS219-AS220","v":2711.8413749131651},{"$f":"AT219-AT220","v":2734.2895965398147},{"$f":"AU219-AU220","v":2756.9197460542509},{"$f":"AV219-AV220","v":2864.872167533123},{"$f":"AW219-AW220","v":2897.2259984041652},{"$f":"AX219-AX220","v":2921.2267116148487},{"$f":"AY219-AY220","v":2945.4221639048251},{"$f":"AZ219-AZ220","v":3148.899109429306},{"$f":"BA219-BA220","v":3182.6033776274603},{"$f":"BB219-BB220","v":3209.0178265454697},{"$f":"BC219-BC220","v":3235.6472347653466},{"$f":"BD219-BD220","v":3262.493297065681},{"$f":"BE219-BE220","v":3305.4764076602414},{"$f":"BF219-BF220","v":3332.8984099453155},{"$f":"BG219-BG220","v":3360.5434145163435},{"$f":"BH219-BH220","v":3388.4131775267183},{"$f":"BI219-BI220","v":3416.5094682120243},{"$f":"BJ219-BJ220","v":3444.8340689774341},{"$f":"BK219-BK220","v":3473.3887754855336},{"$f":"BL219-BL220","v":3502.1753967445979},{"$f":"BM219-BM220","v":3523.1276343577829},{"$f":"BN219-BN220","v":3544.2026288632433},{"$f":"BO219-BO220","v":3565.4010713298421},{"$f":"BP219-BP220","v":3586.7236564088107},{"$f":"BQ219-BQ220","v":3608.1710823488452},{"$f":"BR219-BR220","v":3628.9507940236713},{"$f":"BS219-BS220","v":3649.8450507527941},{"$f":"BT219-BT220","v":3670.8544309119729},{"$f":"BU219-BU220","v":3691.9795152241586},{"$f":"BV219-BV220","v":3713.2208867622471},{"$f":"BW219-BW220","v":3734.5791309517454},{"$f":"BX219-BX220","v":3756.0548355733399},{"$f":"BY219-BY220","v":3777.6485907653714},{"$f":"BZ219-BZ220","v":3799.3609890261941},{"$f":"CA219-CA220","v":3821.192625216443},{"$f":"CB219-CB220","v":3843.1440965611955},{"$f":"CC219-CC220","v":3865.2160026520251},{"$f":"CD219-CD220","v":3887.4089454489426},{"$f":"CE219-CE220","v":3909.7235292822334},{"$f":"CF219-CF220","v":3932.1603608541832},{"$f":"CG219-CG220","v":3954.7200492406796},{"$f":"CH219-CH220","v":3977.4032058927132},{"$f":"CI219-CI220","v":4000.2104446377498},{"$f":"CJ219-CJ220","v":4023.1423816809838},{"$f":"CK219-CK220","v":4046.1996356064765},{"$f":"CL219-CL220","v":4069.3828273781619},{"$f":"CM219-CM220","v":4092.6925803407385},{"$f":"CN219-CN220","v":4116.1295202204165},{"$f":"CO219-CO220","v":4139.6942751255547},{"$f":"CP219-CP220","v":4163.3874755471479},{"$f":"CQ219-CQ220","v":4187.2097543591935},{"$f":"CR219-CR220","v":4211.1617468189133},{"$f":"CS219-CS220","v":4235.2440905668436},{"$f":"CT219-CT220","v":4259.4574256267688},{"$f":"CU219-CU220","v":4283.8023944055458},{"$f":"CV219-CV220","v":4308.2796416927431},{"$f":"CW219-CW220","v":4332.8898146601605},{"$f":"CX219-CX220","v":4357.6335628611851},{"$f":"CY219-CY220","v":4382.5115382300064},{"$f":"CZ219-CZ220","v":4407.5243950806616},{"$f":"DA219-DA220","v":4432.6727901059412},{"$f":"DB219-DB220","v":4457.957382376122},{"$f":"DC219-DC220","v":4483.3788333375487},{"$f":"DD219-DD220","v":4508.9378068110382},{"$f":"DE219-DE220","v":4534.6349689901344},{"$f":"DF219-DF220","v":4560.4709884391723},{"$f":"DG219-DG220","v":4586.4465360912},{"$f":"DH219-DH220","v":4612.56228524569},{"$f":"DI219-DI220","v":4638.8189115661025},{"$f":"DJ219-DJ220","v":4665.2170930772591},{"$f":"DK219-DK220","v":4691.7575101625225},{"$f":"DL219-DL220","v":4718.4408455608163},{"$f":"DM219-DM220","v":4745.2677843634301},{"$f":"DN219-DN220","v":4772.2390140106527},{"$f":"DO219-DO220","v":4799.3552242882051},{"$f":"DP219-DP220","v":4826.6171073234709},{"$f":"DQ219-DQ220","v":4854.025357581535},{"$f":"DR219-DR220","v":4881.5806718610256},{"$f":"DS219-DS220","v":4909.2837492897334},{"$f":"DT219-DT220","v":4937.1352913200353},{"$f":"DU219-DU220","v":4965.1360017241059},{"$f":"DV219-DV220","v":4993.2865865889107},{"$f":"DW219-DW220","v":5021.5877543109864},{"$f":"DX219-DX220","v":5050.0402155909896},{"$f":"DY219-DY220","v":5078.6446834280414},{"$f":"DZ219-DZ220","v":5107.4018731138194},{"$f":"EA219-EA220","v":5136.3125022264439},{"$f":"EB219-EB220","v":5165.3772906241156},{"$f":"EC219-EC220","v":5194.5969604385173},{"$f":"ED219-ED220","v":5223.9722360679789},{"$f":"EE219-EE220","v":5253.503844170401},{"$f":"EF219-EF220","v":473.31935203141313},{"$f":"EG219-EG220","v":476.21410331832158},{"$f":"EH219-EH220","v":479.12655847678548},{"$f":"EI219-EI220","v":482.05682578106968},{"$f":"EJ219-EJ220","v":485.00501416762887},{"$f":"EK219-EK220","v":0},{"$f":"EL219-EL220","v":0},{"$f":"EM219-EM220","v":0},{"$f":"EN219-EN220","v":0},{"$f":"EO219-EO220","v":0},{"$f":"EP219-EP220","v":0},{"$f":"EQ219-EQ220","v":0},{"$f":"ER219-ER220","v":0},{"$f":"ES219-ES220","v":0},{"$f":"ET219-ET220","v":0},{"$f":"EU219-EU220","v":0},{"$f":"EV219-EV220","v":0},{"$f":"EW219-EW220","v":0},{"$f":"EX219-EX220","v":0},{"$f":"EY219-EY220","v":0},{"$f":"EZ219-EZ220","v":0},{"$f":"FA219-FA220","v":0},{"$f":"FB219-FB220","v":0},{"$f":"FC219-FC220","v":0},{"$f":"FD219-FD220","v":0},{"$f":"FE219-FE220","v":0}]
[null,null,"Less: Depreciation",null,"MM Rp"]
[null,null,null,"EBIT","MM Rp",null,null,null,null,null,null,{"$f":"L221-L222","v":0},{"$f":"M221-M222","v":0},{"$f":"N221-N222","v":0},{"$f":"O221-O222","v":0},{"$f":"P221-P222","v":0},{"$f":"Q221-Q222","v":0},{"$f":"R221-R222","v":0},{"$f":"S221-S222","v":0},{"$f":"T221-T222","v":0},{"$f":"U221-U222","v":0},{"$f":"V221-V222","v":0},{"$f":"W221-W222","v":0},{"$f":"X221-X222","v":0},{"$f":"Y221-Y222","v":0},{"$f":"Z221-Z222","v":0},{"$f":"AA221-AA222","v":0},{"$f":"AB221-AB222","v":0},{"$f":"AC221-AC222","v":0},{"$f":"AD221-AD222","v":0},{"$f":"AE221-AE222","v":0},{"$f":"AF221-AF222","v":0},{"$f":"AG221-AG222","v":0},{"$f":"AH221-AH222","v":0},{"$f":"AI221-AI222","v":0},{"$f":"AJ221-AJ222","v":2058.5195678145751},{"$f":"AK221-AK222","v":2078.2215289763453},{"$f":"AL221-AL222","v":2098.1104856470183},{"$f":"AM221-AM222","v":2118.188192795631},{"$f":"AN221-AN222","v":2291.9375572983195},{"$f":"AO221-AO222","v":2515.1643522024146},{"$f":"AP221-AP222","v":2536.2087017749204},{"$f":"AQ221-AQ222","v":2557.4258716059771},{"$f":"AR221-AR222","v":2675.7940238570413},{"$f":"AS221-AS222","v":2711.8413749131651},{"$f":"AT221-AT222","v":2734.2895965398147},{"$f":"AU221-AU222","v":2756.9197460542509},{"$f":"AV221-AV222","v":2864.872167533123},{"$f":"AW221-AW222","v":2897.2259984041652},{"$f":"AX221-AX222","v":2921.2267116148487},{"$f":"AY221-AY222","v":2945.4221639048251},{"$f":"AZ221-AZ222","v":3148.899109429306},{"$f":"BA221-BA222","v":3182.6033776274603},{"$f":"BB221-BB222","v":3209.0178265454697},{"$f":"BC221-BC222","v":3235.6472347653466},{"$f":"BD221-BD222","v":3262.493297065681},{"$f":"BE221-BE222","v":3305.4764076602414},{"$f":"BF221-BF222","v":3332.8984099453155},{"$f":"BG221-BG222","v":3360.5434145163435},{"$f":"BH221-BH222","v":3388.4131775267183},{"$f":"BI221-BI222","v":3416.5094682120243},{"$f":"BJ221-BJ222","v":3444.8340689774341},{"$f":"BK221-BK222","v":3473.3887754855336},{"$f":"BL221-BL222","v":3502.1753967445979},{"$f":"BM221-BM222","v":3523.1276343577829},{"$f":"BN221-BN222","v":3544.2026288632433},{"$f":"BO221-BO222","v":3565.4010713298421},{"$f":"BP221-BP222","v":3586.7236564088107},{"$f":"BQ221-BQ222","v":3608.1710823488452},{"$f":"BR221-BR222","v":3628.9507940236713},{"$f":"BS221-BS222","v":3649.8450507527941},{"$f":"BT221-BT222","v":3670.8544309119729},{"$f":"BU221-BU222","v":3691.9795152241586},{"$f":"BV221-BV222","v":3713.2208867622471},{"$f":"BW221-BW222","v":3734.5791309517454},{"$f":"BX221-BX222","v":3756.0548355733399},{"$f":"BY221-BY222","v":3777.6485907653714},{"$f":"BZ221-BZ222","v":3799.3609890261941},{"$f":"CA221-CA222","v":3821.192625216443},{"$f":"CB221-CB222","v":3843.1440965611955},{"$f":"CC221-CC222","v":3865.2160026520251},{"$f":"CD221-CD222","v":3887.4089454489426},{"$f":"CE221-CE222","v":3909.7235292822334},{"$f":"CF221-CF222","v":3932.1603608541832},{"$f":"CG221-CG222","v":3954.7200492406796},{"$f":"CH221-CH222","v":3977.4032058927132},{"$f":"CI221-CI222","v":4000.2104446377498},{"$f":"CJ221-CJ222","v":4023.1423816809838},{"$f":"CK221-CK222","v":4046.1996356064765},{"$f":"CL221-CL222","v":4069.3828273781619},{"$f":"CM221-CM222","v":4092.6925803407385},{"$f":"CN221-CN222","v":4116.1295202204165},{"$f":"CO221-CO222","v":4139.6942751255547},{"$f":"CP221-CP222","v":4163.3874755471479},{"$f":"CQ221-CQ222","v":4187.2097543591935},{"$f":"CR221-CR222","v":4211.1617468189133},{"$f":"CS221-CS222","v":4235.2440905668436},{"$f":"CT221-CT222","v":4259.4574256267688},{"$f":"CU221-CU222","v":4283.8023944055458},{"$f":"CV221-CV222","v":4308.2796416927431},{"$f":"CW221-CW222","v":4332.8898146601605},{"$f":"CX221-CX222","v":4357.6335628611851},{"$f":"CY221-CY222","v":4382.5115382300064},{"$f":"CZ221-CZ222","v":4407.5243950806616},{"$f":"DA221-DA222","v":4432.6727901059412},{"$f":"DB221-DB222","v":4457.957382376122},{"$f":"DC221-DC222","v":4483.3788333375487},{"$f":"DD221-DD222","v":4508.9378068110382},{"$f":"DE221-DE222","v":4534.6349689901344},{"$f":"DF221-DF222","v":4560.4709884391723},{"$f":"DG221-DG222","v":4586.4465360912},{"$f":"DH221-DH222","v":4612.56228524569},{"$f":"DI221-DI222","v":4638.8189115661025},{"$f":"DJ221-DJ222","v":4665.2170930772591},{"$f":"DK221-DK222","v":4691.7575101625225},{"$f":"DL221-DL222","v":4718.4408455608163},{"$f":"DM221-DM222","v":4745.2677843634301},{"$f":"DN221-DN222","v":4772.2390140106527},{"$f":"DO221-DO222","v":4799.3552242882051},{"$f":"DP221-DP222","v":4826.6171073234709},{"$f":"DQ221-DQ222","v":4854.025357581535},{"$f":"DR221-DR222","v":4881.5806718610256},{"$f":"DS221-DS222","v":4909.2837492897334},{"$f":"DT221-DT222","v":4937.1352913200353},{"$f":"DU221-DU222","v":4965.1360017241059},{"$f":"DV221-DV222","v":4993.2865865889107},{"$f":"DW221-DW222","v":5021.5877543109864},{"$f":"DX221-DX222","v":5050.0402155909896},{"$f":"DY221-DY222","v":5078.6446834280414},{"$f":"DZ221-DZ222","v":5107.4018731138194},{"$f":"EA221-EA222","v":5136.3125022264439},{"$f":"EB221-EB222","v":5165.3772906241156},{"$f":"EC221-EC222","v":5194.5969604385173},{"$f":"ED221-ED222","v":5223.9722360679789},{"$f":"EE221-EE222","v":5253.503844170401},{"$f":"EF221-EF222","v":473.31935203141313},{"$f":"EG221-EG222","v":476.21410331832158},{"$f":"EH221-EH222","v":479.12655847678548},{"$f":"EI221-EI222","v":482.05682578106968},{"$f":"EJ221-EJ222","v":485.00501416762887},{"$f":"EK221-EK222","v":0},{"$f":"EL221-EL222","v":0},{"$f":"EM221-EM222","v":0},{"$f":"EN221-EN222","v":0},{"$f":"EO221-EO222","v":0},{"$f":"EP221-EP222","v":0},{"$f":"EQ221-EQ222","v":0},{"$f":"ER221-ER222","v":0},{"$f":"ES221-ES222","v":0},{"$f":"ET221-ET222","v":0},{"$f":"EU221-EU222","v":0},{"$f":"EV221-EV222","v":0},{"$f":"EW221-EW222","v":0},{"$f":"EX221-EX222","v":0},{"$f":"EY221-EY222","v":0},{"$f":"EZ221-EZ222","v":0},{"$f":"FA221-FA222","v":0},{"$f":"FB221-FB222","v":0},{"$f":"FC221-FC222","v":0},{"$f":"FD221-FD222","v":0},{"$f":"FE221-FE222","v":0}]
[null,null,"Less: Interest",null,"MM Rp",null,null,null,null,null,null,{"$f":"L214","v":0},{"$f":"M214","v":0},{"$f":"N214","v":0},{"$f":"O214","v":0},{"$f":"P214","v":0},{"$f":"Q214","v":0},{"$f":"R214","v":0},{"$f":"S214","v":0},{"$f":"T214","v":0},{"$f":"U214","v":0},{"$f":"V214","v":0},{"$f":"W214","v":0},{"$f":"X214","v":0},{"$f":"Y214","v":0},{"$f":"Z214","v":0},{"$f":"AA214","v":0},{"$f":"AB214","v":0},{"$f":"AC214","v":0},{"$f":"AD214","v":0},{"$f":"AE214","v":0},{"$f":"AF214","v":0},{"$f":"AG214","v":0},{"$f":"AH214","v":0},{"$f":"AI214","v":0},{"$f":"AJ214","v":1303.1990335466885},{"$f":"AK214","v":1297.4587875972368},{"$f":"AL214","v":1291.3763796606106},{"$f":"AM214","v":1285.1571175454103},{"$f":"AN214","v":1278.7979220326181},{"$f":"AO214","v":1272.2956446207882},{"$f":"AP214","v":1265.6470659671918},{"$f":"AQ214","v":1258.8488942938898},{"$f":"AR214","v":1251.8977637579383},{"$f":"AS214","v":1244.7902327849279},{"$f":"AT214","v":1237.5227823650248},{"$f":"AU214","v":1230.0918143106737},{"$f":"AV214","v":1222.4936494750998},{"$f":"AW214","v":1214.7245259307256},{"$f":"AX214","v":1206.780597106603},{"$f":"AY214","v":1198.6579298839374},{"$f":"AZ214","v":1190.3525026487621},{"$f":"BA214","v":1181.8602033007953},{"$f":"BB214","v":1173.1768272174993},{"$f":"BC214","v":1164.2980751723289},{"$f":"BD214","v":1155.2195512061423},{"$f":"BE214","v":1145.9367604507165},{"$f":"BF214","v":1136.4451069032937},{"$f":"BG214","v":1126.7398911510541},{"$f":"BH214","v":1116.8163080443887},{"$f":"BI214","v":1106.6694443178235},{"$f":"BJ214","v":1096.2942761574104},{"$f":"BK214","v":1085.6856667133884},{"$f":"BL214","v":1074.8383635568755},{"$f":"BM214","v":1063.7469960793412},{"$f":"BN214","v":1042.4724422855613},{"$f":"BO214","v":1020.6597890544319},{"$f":"BP214","v":998.29658108105366},{"$f":"BQ214","v":975.37008085756293},{"$f":"BR214","v":951.86726231342323},{"$f":"BS214","v":927.7770409394235},{"$f":"BT214","v":903.08587720651303},{"$f":"BU214","v":877.7799253154792},{"$f":"BV214","v":851.84502629924975},{"$f":"BW214","v":825.26670096999146},{"$f":"BX214","v":798.03014270750862},{"$f":"BY214","v":770.12021008537477},{"$f":"BZ214","v":741.52141933114513},{"$f":"CA214","v":712.21793661691675},{"$f":"CB214","v":682.19357017642017},{"$f":"CC214","v":651.43176224473962},{"$f":"CD214","v":619.91558081667085},{"$f":"CE214","v":587.62771121963726},{"$f":"CF214","v":554.55044749699005},{"$f":"CG214","v":520.66568359742928},{"$f":"CH214","v":485.95490436618149},{"$f":"CI214","v":450.39917633347488},{"$f":"CJ214","v":413.97913829575128},{"$f":"CK214","v":376.67499168495169},{"$f":"CL214","v":338.4664907211079},{"$f":"CM214","v":299.33293234336429},{"$f":"CN214","v":259.25314591444504},{"$f":"CO214","v":218.20548269346995},{"$f":"CP214","v":176.16780507190691},{"$f":"CQ214","v":133.11747556733167},{"$f":"CR214","v":89.031345569546204},{"$f":"CS214","v":43.885743833484305},{"$f":"CT214","v":-2.3435352867929367},{"$f":"CU214","v":-12.009748380526606},{"$f":"CV214","v":-12.078390209790076},{"$f":"CW214","v":-12.147405004772775},{"$f":"CX214","v":-12.216794590207222},{"$f":"CY214","v":-12.286560797540938},{"$f":"CZ214","v":-12.356705464934231},{"$f":"DA214","v":-12.42723043725751},{"$f":"DB214","v":-12.498137566088179},{"$f":"DC214","v":-12.569428709707113},{"$f":"DD214","v":-12.641105733094593},{"$f":"DE214","v":-12.713170507925863},{"$f":"DF214","v":-12.785624912566172},{"$f":"DG214","v":-12.85847083206534},{"$f":"DH214","v":-12.931710158151885},{"$f":"DI214","v":-13.005344789226568},{"$f":"DJ214","v":-13.079376630355556},{"$f":"DK214","v":-13.15380759326295},{"$f":"DL214","v":0},{"$f":"DM214","v":0},{"$f":"DN214","v":0},{"$f":"DO214","v":0},{"$f":"DP214","v":0},{"$f":"DQ214","v":0},{"$f":"DR214","v":0},{"$f":"DS214","v":0},{"$f":"DT214","v":0},{"$f":"DU214","v":0},{"$f":"DV214","v":0},{"$f":"DW214","v":0},{"$f":"DX214","v":0},{"$f":"DY214","v":0},{"$f":"DZ214","v":0},{"$f":"EA214","v":0},{"$f":"EB214","v":0},{"$f":"EC214","v":0},{"$f":"ED214","v":0},{"$f":"EE214","v":0},{"$f":"EF214","v":0},{"$f":"EG214","v":0},{"$f":"EH214","v":0},{"$f":"EI214","v":0},{"$f":"EJ214","v":0},{"$f":"EK214","v":0},{"$f":"EL214","v":0},{"$f":"EM214","v":0},{"$f":"EN214","v":0},{"$f":"EO214","v":0},{"$f":"EP214","v":0},{"$f":"EQ214","v":0},{"$f":"ER214","v":0},{"$f":"ES214","v":0},{"$f":"ET214","v":0},{"$f":"EU214","v":0},{"$f":"EV214","v":0},{"$f":"EW214","v":0},{"$f":"EX214","v":0},{"$f":"EY214","v":0},{"$f":"EZ214","v":0},{"$f":"FA214","v":0},{"$f":"FB214","v":0},{"$f":"FC214","v":0},{"$f":"FD214","v":0},{"$f":"FE214","v":0}]
[null,null,null,"Earnings","MM Rp",null,null,null,null,null,null,{"$f":"L223-L224","v":0},{"$f":"M223-M224","v":0},{"$f":"N223-N224","v":0},{"$f":"O223-O224","v":0},{"$f":"P223-P224","v":0},{"$f":"Q223-Q224","v":0},{"$f":"R223-R224","v":0},{"$f":"S223-S224","v":0},{"$f":"T223-T224","v":0},{"$f":"U223-U224","v":0},{"$f":"V223-V224","v":0},{"$f":"W223-W224","v":0},{"$f":"X223-X224","v":0},{"$f":"Y223-Y224","v":0},{"$f":"Z223-Z224","v":0},{"$f":"AA223-AA224","v":0},{"$f":"AB223-AB224","v":0},{"$f":"AC223-AC224","v":0},{"$f":"AD223-AD224","v":0},{"$f":"AE223-AE224","v":0},{"$f":"AF223-AF224","v":0},{"$f":"AG223-AG224","v":0},{"$f":"AH223-AH224","v":0},{"$f":"AI223-AI224","v":0},{"$f":"AJ223-AJ224","v":755.32053426788661},{"$f":"AK223-AK224","v":780.76274137910855},{"$f":"AL223-AL224","v":806.73410598640771},{"$f":"AM223-AM224","v":833.03107525022074},{"$f":"AN223-AN224","v":1013.1396352657014},{"$f":"AO223-AO224","v":1242.8687075816265},{"$f":"AP223-AP224","v":1270.5616358077286},{"$f":"AQ223-AQ224","v":1298.5769773120874},{"$f":"AR223-AR224","v":1423.8962600991031},{"$f":"AS223-AS224","v":1467.0511421282372},{"$f":"AT223-AT224","v":1496.7668141747899},{"$f":"AU223-AU224","v":1526.8279317435772},{"$f":"AV223-AV224","v":1642.3785180580232},{"$f":"AW223-AW224","v":1682.5014724734397},{"$f":"AX223-AX224","v":1714.4461145082457},{"$f":"AY223-AY224","v":1746.7642340208877},{"$f":"AZ223-AZ224","v":1958.5466067805439},{"$f":"BA223-BA224","v":2000.743174326665},{"$f":"BB223-BB224","v":2035.8409993279704},{"$f":"BC223-BC224","v":2071.3491595930177},{"$f":"BD223-BD224","v":2107.2737458595384},{"$f":"BE223-BE224","v":2159.5396472095249},{"$f":"BF223-BF224","v":2196.4533030420216},{"$f":"BG223-BG224","v":2233.8035233652895},{"$f":"BH223-BH224","v":2271.5968694823296},{"$f":"BI223-BI224","v":2309.8400238942008},{"$f":"BJ223-BJ224","v":2348.5397928200236},{"$f":"BK223-BK224","v":2387.7031087721452},{"$f":"BL223-BL224","v":2427.3370331877222},{"$f":"BM223-BM224","v":2459.3806382784414},{"$f":"BN223-BN224","v":2501.7301865776817},{"$f":"BO223-BO224","v":2544.7412822754104},{"$f":"BP223-BP224","v":2588.4270753277569},{"$f":"BQ223-BQ224","v":2632.8010014912825},{"$f":"BR223-BR224","v":2677.0835317102483},{"$f":"BS223-BS224","v":2722.0680098133707},{"$f":"BT223-BT224","v":2767.7685537054599},{"$f":"BU223-BU224","v":2814.1995899086796},{"$f":"BV223-BV224","v":2861.3758604629975},{"$f":"BW223-BW224","v":2909.3124299817537},{"$f":"BX223-BX224","v":2958.0246928658312},{"$f":"BY223-BY224","v":3007.5283806799966},{"$f":"BZ223-BZ224","v":3057.8395696950492},{"$f":"CA223-CA224","v":3108.9746885995264},{"$f":"CB223-CB224","v":3160.9505263847755},{"$f":"CC223-CC224","v":3213.7842404072853},{"$f":"CD223-CD224","v":3267.4933646322716},{"$f":"CE223-CE224","v":3322.0958180625962},{"$f":"CF223-CF224","v":3377.6099133571934},{"$f":"CG223-CG224","v":3434.0543656432501},{"$f":"CH223-CH224","v":3491.4483015265318},{"$f":"CI223-CI224","v":3549.811268304275},{"$f":"CJ223-CJ224","v":3609.1632433852324},{"$f":"CK223-CK224","v":3669.5246439215248},{"$f":"CL223-CL224","v":3730.9163366570538},{"$f":"CM223-CM224","v":3793.3596479973739},{"$f":"CN223-CN224","v":3856.8763743059712},{"$f":"CO223-CO224","v":3921.4887924320847},{"$f":"CP223-CP224","v":3987.2196704752409},{"$f":"CQ223-CQ224","v":4054.0922787918616},{"$f":"CR223-CR224","v":4122.1304012493674},{"$f":"CS223-CS224","v":4191.3583467333592},{"$f":"CT223-CT224","v":4261.8009609135615},{"$f":"CU223-CU224","v":4295.8121427860724},{"$f":"CV223-CV224","v":4320.3580319025332},{"$f":"CW223-CW224","v":4345.0372196649332},{"$f":"CX223-CX224","v":4369.8503574513925},{"$f":"CY223-CY224","v":4394.7980990275473},{"$f":"CZ223-CZ224","v":4419.8811005455955},{"$f":"DA223-DA224","v":4445.1000205431983},{"$f":"DB223-DB224","v":4470.4555199422102},{"$f":"DC223-DC224","v":4495.9482620472554},{"$f":"DD223-DD224","v":4521.5789125441324},{"$f":"DE223-DE224","v":4547.3481394980599},{"$f":"DF223-DF224","v":4573.2566133517385},{"$f":"DG223-DG224","v":4599.305006923265},{"$f":"DH223-DH224","v":4625.4939954038418},{"$f":"DI223-DI224","v":4651.8242563553295},{"$f":"DJ223-DJ224","v":4678.296469707615},{"$f":"DK223-DK224","v":4704.9113177557856},{"$f":"DL223-DL224","v":4718.4408455608163},{"$f":"DM223-DM224","v":4745.2677843634301},{"$f":"DN223-DN224","v":4772.2390140106527},{"$f":"DO223-DO224","v":4799.3552242882051},{"$f":"DP223-DP224","v":4826.6171073234709},{"$f":"DQ223-DQ224","v":4854.025357581535},{"$f":"DR223-DR224","v":4881.5806718610256},{"$f":"DS223-DS224","v":4909.2837492897334},{"$f":"DT223-DT224","v":4937.1352913200353},{"$f":"DU223-DU224","v":4965.1360017241059},{"$f":"DV223-DV224","v":4993.2865865889107},{"$f":"DW223-DW224","v":5021.5877543109864},{"$f":"DX223-DX224","v":5050.0402155909896},{"$f":"DY223-DY224","v":5078.6446834280414},{"$f":"DZ223-DZ224","v":5107.4018731138194},{"$f":"EA223-EA224","v":5136.3125022264439},{"$f":"EB223-EB224","v":5165.3772906241156},{"$f":"EC223-EC224","v":5194.5969604385173},{"$f":"ED223-ED224","v":5223.9722360679789},{"$f":"EE223-EE224","v":5253.503844170401},{"$f":"EF223-EF224","v":473.31935203141313},{"$f":"EG223-EG224","v":476.21410331832158},{"$f":"EH223-EH224","v":479.12655847678548},{"$f":"EI223-EI224","v":482.05682578106968},{"$f":"EJ223-EJ224","v":485.00501416762887},{"$f":"EK223-EK224","v":0},{"$f":"EL223-EL224","v":0},{"$f":"EM223-EM224","v":0},{"$f":"EN223-EN224","v":0},{"$f":"EO223-EO224","v":0},{"$f":"EP223-EP224","v":0},{"$f":"EQ223-EQ224","v":0},{"$f":"ER223-ER224","v":0},{"$f":"ES223-ES224","v":0},{"$f":"ET223-ET224","v":0},{"$f":"EU223-EU224","v":0},{"$f":"EV223-EV224","v":0},{"$f":"EW223-EW224","v":0},{"$f":"EX223-EX224","v":0},{"$f":"EY223-EY224","v":0},{"$f":"EZ223-EZ224","v":0},{"$f":"FA223-FA224","v":0},{"$f":"FB223-FB224","v":0},{"$f":"FC223-FC224","v":0},{"$f":"FD223-FD224","v":0},{"$f":"FE223-FE224","v":0}]
[]
[null,"Cash Flow Waterfall"]
[null,null,"Net Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},{"$f":"AH221","v":0},{"$f":"AI221","v":0},{"$f":"AJ221","v":2058.5195678145751},{"$f":"AK221","v":2078.2215289763453},{"$f":"AL221","v":2098.1104856470183},{"$f":"AM221","v":2118.188192795631},{"$f":"AN221","v":2291.9375572983195},{"$f":"AO221","v":2515.1643522024146},{"$f":"AP221","v":2536.2087017749204},{"$f":"AQ221","v":2557.4258716059771},{"$f":"AR221","v":2675.7940238570413},{"$f":"AS221","v":2711.8413749131651},{"$f":"AT221","v":2734.2895965398147},{"$f":"AU221","v":2756.9197460542509},{"$f":"AV221","v":2864.872167533123},{"$f":"AW221","v":2897.2259984041652},{"$f":"AX221","v":2921.2267116148487},{"$f":"AY221","v":2945.4221639048251},{"$f":"AZ221","v":3148.899109429306},{"$f":"BA221","v":3182.6033776274603},{"$f":"BB221","v":3209.0178265454697},{"$f":"BC221","v":3235.6472347653466},{"$f":"BD221","v":3262.493297065681},{"$f":"BE221","v":3305.4764076602414},{"$f":"BF221","v":3332.8984099453155},{"$f":"BG221","v":3360.5434145163435},{"$f":"BH221","v":3388.4131775267183},{"$f":"BI221","v":3416.5094682120243},{"$f":"BJ221","v":3444.8340689774341},{"$f":"BK221","v":3473.3887754855336},{"$f":"BL221","v":3502.1753967445979},{"$f":"BM221","v":3523.1276343577829},{"$f":"BN221","v":3544.2026288632433},{"$f":"BO221","v":3565.4010713298421},{"$f":"BP221","v":3586.7236564088107},{"$f":"BQ221","v":3608.1710823488452},{"$f":"BR221","v":3628.9507940236713},{"$f":"BS221","v":3649.8450507527941},{"$f":"BT221","v":3670.8544309119729},{"$f":"BU221","v":3691.9795152241586},{"$f":"BV221","v":3713.2208867622471},{"$f":"BW221","v":3734.5791309517454},{"$f":"BX221","v":3756.0548355733399},{"$f":"BY221","v":3777.6485907653714},{"$f":"BZ221","v":3799.3609890261941},{"$f":"CA221","v":3821.192625216443},{"$f":"CB221","v":3843.1440965611955},{"$f":"CC221","v":3865.2160026520251},{"$f":"CD221","v":3887.4089454489426},{"$f":"CE221","v":3909.7235292822334},{"$f":"CF221","v":3932.1603608541832},{"$f":"CG221","v":3954.7200492406796},{"$f":"CH221","v":3977.4032058927132},{"$f":"CI221","v":4000.2104446377498},{"$f":"CJ221","v":4023.1423816809838},{"$f":"CK221","v":4046.1996356064765},{"$f":"CL221","v":4069.3828273781619},{"$f":"CM221","v":4092.6925803407385},{"$f":"CN221","v":4116.1295202204165},{"$f":"CO221","v":4139.6942751255547},{"$f":"CP221","v":4163.3874755471479},{"$f":"CQ221","v":4187.2097543591935},{"$f":"CR221","v":4211.1617468189133},{"$f":"CS221","v":4235.2440905668436},{"$f":"CT221","v":4259.4574256267688},{"$f":"CU221","v":4283.8023944055458},{"$f":"CV221","v":4308.2796416927431},{"$f":"CW221","v":4332.8898146601605},{"$f":"CX221","v":4357.6335628611851},{"$f":"CY221","v":4382.5115382300064},{"$f":"CZ221","v":4407.5243950806616},{"$f":"DA221","v":4432.6727901059412},{"$f":"DB221","v":4457.957382376122},{"$f":"DC221","v":4483.3788333375487},{"$f":"DD221","v":4508.9378068110382},{"$f":"DE221","v":4534.6349689901344},{"$f":"DF221","v":4560.4709884391723},{"$f":"DG221","v":4586.4465360912},{"$f":"DH221","v":4612.56228524569},{"$f":"DI221","v":4638.8189115661025},{"$f":"DJ221","v":4665.2170930772591},{"$f":"DK221","v":4691.7575101625225},{"$f":"DL221","v":4718.4408455608163},{"$f":"DM221","v":4745.2677843634301},{"$f":"DN221","v":4772.2390140106527},{"$f":"DO221","v":4799.3552242882051},{"$f":"DP221","v":4826.6171073234709},{"$f":"DQ221","v":4854.025357581535},{"$f":"DR221","v":4881.5806718610256},{"$f":"DS221","v":4909.2837492897334},{"$f":"DT221","v":4937.1352913200353},{"$f":"DU221","v":4965.1360017241059},{"$f":"DV221","v":4993.2865865889107},{"$f":"DW221","v":5021.5877543109864},{"$f":"DX221","v":5050.0402155909896},{"$f":"DY221","v":5078.6446834280414},{"$f":"DZ221","v":5107.4018731138194},{"$f":"EA221","v":5136.3125022264439},{"$f":"EB221","v":5165.3772906241156},{"$f":"EC221","v":5194.5969604385173},{"$f":"ED221","v":5223.9722360679789},{"$f":"EE221","v":5253.503844170401},{"$f":"EF221","v":473.31935203141313},{"$f":"EG221","v":476.21410331832158},{"$f":"EH221","v":479.12655847678548},{"$f":"EI221","v":482.05682578106968},{"$f":"EJ221","v":485.00501416762887},{"$f":"EK221","v":0},{"$f":"EL221","v":0},{"$f":"EM221","v":0},{"$f":"EN221","v":0},{"$f":"EO221","v":0},{"$f":"EP221","v":0},{"$f":"EQ221","v":0},{"$f":"ER221","v":0},{"$f":"ES221","v":0},{"$f":"ET221","v":0},{"$f":"EU221","v":0},{"$f":"EV221","v":0},{"$f":"EW221","v":0},{"$f":"EX221","v":0},{"$f":"EY221","v":0},{"$f":"EZ221","v":0},{"$f":"FA221","v":0},{"$f":"FB221","v":0},{"$f":"FC221","v":0},{"$f":"FD221","v":0},{"$f":"FE221","v":0}]
[null,null,"Add: Sales of Units",null,"MM Rp",null,null,null,null,null,null,{"$f":"L173","v":0},{"$f":"M173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441.49469102227857,444.13566777734877,446.79211420173459,449.46411734446247,452.15176470536909,454.75573859945763,457.37406651037503,460.00682091628721,462.65407458949363,465.31590059677279,467.99237229971743,470.68356335505513,{"$f":"BY173","v":473.38954771495878},476.11039962734264,478.84619363614576,481.59700458160347,484.3629076005044,487.14397812643398,489.94029189000423,492.75192491907063,495.57895353893224,498.42145437252043,501.2795043405701,504.15318066177741,507.0425608529419,509.94772272909285,512.86874440360123,515.80570428827264,518.75868109342787,521.7277538279634,524.71300179939772,527.71450461389884,530.73234217629624,533.76659469007132,536.81734265733667,539.88466687878997,542.96864845365428,546.0693687795972,549.18690955263241,552.32135276700035,555.47278071503013,558.64127598698269,561.82692147087073,565.02980035226051,568.24999611405201,571.48759253623723,574.74267369563927,578.01532396562516,581.30562801580243,584.61367081168657,587.93953761435125,591.28331398005207,594.64508575982848,598.02493909907923,601.42296043711849,604.83923650670067,608.27385433352572,611.72690123571761,615.19846482327466,618.68863299749819,622.19749395038923,625.72513616402398,629.27164840989803,632.83711974824428,636.42163952732358,640.02529738268413,643.64818323639656,647.29038729625518,650.95200005495212,654.63311228922055,658.33381505894749,59.31320200894902,59.675952796782163,60.040922114885397,60.408123531462365,60.777570697697854,{"$f":"EK173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest",null,"MM Rp",null,null,null,null,null,null,{"$f":"L224","v":0},{"$f":"M224","v":0},{"$f":"N224","v":0},{"$f":"O224","v":0},{"$f":"P224","v":0},{"$f":"Q224","v":0},{"$f":"R224","v":0},{"$f":"S224","v":0},{"$f":"T224","v":0},{"$f":"U224","v":0},{"$f":"V224","v":0},{"$f":"W224","v":0},{"$f":"X224","v":0},{"$f":"Y224","v":0},{"$f":"Z224","v":0},{"$f":"AA224","v":0},{"$f":"AB224","v":0},{"$f":"AC224","v":0},{"$f":"AD224","v":0},{"$f":"AE224","v":0},{"$f":"AF224","v":0},{"$f":"AG224","v":0},{"$f":"AH224","v":0},{"$f":"AI224","v":0},{"$f":"AJ224","v":1303.1990335466885},{"$f":"AK224","v":1297.4587875972368},{"$f":"AL224","v":1291.3763796606106},{"$f":"AM224","v":1285.1571175454103},{"$f":"AN224","v":1278.7979220326181},{"$f":"AO224","v":1272.2956446207882},{"$f":"AP224","v":1265.6470659671918},{"$f":"AQ224","v":1258.8488942938898},{"$f":"AR224","v":1251.8977637579383},{"$f":"AS224","v":1244.7902327849279},{"$f":"AT224","v":1237.5227823650248},{"$f":"AU224","v":1230.0918143106737},{"$f":"AV224","v":1222.4936494750998},{"$f":"AW224","v":1214.7245259307256},{"$f":"AX224","v":1206.780597106603},{"$f":"AY224","v":1198.6579298839374},{"$f":"AZ224","v":1190.3525026487621},{"$f":"BA224","v":1181.8602033007953},{"$f":"BB224","v":1173.1768272174993},{"$f":"BC224","v":1164.2980751723289},{"$f":"BD224","v":1155.2195512061423},{"$f":"BE224","v":1145.9367604507165},{"$f":"BF224","v":1136.4451069032937},{"$f":"BG224","v":1126.7398911510541},{"$f":"BH224","v":1116.8163080443887},{"$f":"BI224","v":1106.6694443178235},{"$f":"BJ224","v":1096.2942761574104},{"$f":"BK224","v":1085.6856667133884},{"$f":"BL224","v":1074.8383635568755},{"$f":"BM224","v":1063.7469960793412},{"$f":"BN224","v":1042.4724422855613},{"$f":"BO224","v":1020.6597890544319},{"$f":"BP224","v":998.29658108105366},{"$f":"BQ224","v":975.37008085756293},{"$f":"BR224","v":951.86726231342323},{"$f":"BS224","v":927.7770409394235},{"$f":"BT224","v":903.08587720651303},{"$f":"BU224","v":877.7799253154792},{"$f":"BV224","v":851.84502629924975},{"$f":"BW224","v":825.26670096999146},{"$f":"BX224","v":798.03014270750862},{"$f":"BY224","v":770.12021008537477},{"$f":"BZ224","v":741.52141933114513},{"$f":"CA224","v":712.21793661691675},{"$f":"CB224","v":682.19357017642017},{"$f":"CC224","v":651.43176224473962},{"$f":"CD224","v":619.91558081667085},{"$f":"CE224","v":587.62771121963726},{"$f":"CF224","v":554.55044749699005},{"$f":"CG224","v":520.66568359742928},{"$f":"CH224","v":485.95490436618149},{"$f":"CI224","v":450.39917633347488},{"$f":"CJ224","v":413.97913829575128},{"$f":"CK224","v":376.67499168495169},{"$f":"CL224","v":338.4664907211079},{"$f":"CM224","v":299.33293234336429},{"$f":"CN224","v":259.25314591444504},{"$f":"CO224","v":218.20548269346995},{"$f":"CP224","v":176.16780507190691},{"$f":"CQ224","v":133.11747556733167},{"$f":"CR224","v":89.031345569546204},{"$f":"CS224","v":43.885743833484305},{"$f":"CT224","v":-2.3435352867929367},{"$f":"CU224","v":-12.009748380526606},{"$f":"CV224","v":-12.078390209790076},{"$f":"CW224","v":-12.147405004772775},{"$f":"CX224","v":-12.216794590207222},{"$f":"CY224","v":-12.286560797540938},{"$f":"CZ224","v":-12.356705464934231},{"$f":"DA224","v":-12.42723043725751},{"$f":"DB224","v":-12.498137566088179},{"$f":"DC224","v":-12.569428709707113},{"$f":"DD224","v":-12.641105733094593},{"$f":"DE224","v":-12.713170507925863},{"$f":"DF224","v":-12.785624912566172},{"$f":"DG224","v":-12.85847083206534},{"$f":"DH224","v":-12.931710158151885},{"$f":"DI224","v":-13.005344789226568},{"$f":"DJ224","v":-13.079376630355556},{"$f":"DK224","v":-13.15380759326295},{"$f":"DL224","v":0},{"$f":"DM224","v":0},{"$f":"DN224","v":0},{"$f":"DO224","v":0},{"$f":"DP224","v":0},{"$f":"DQ224","v":0},{"$f":"DR224","v":0},{"$f":"DS224","v":0},{"$f":"DT224","v":0},{"$f":"DU224","v":0},{"$f":"DV224","v":0},{"$f":"DW224","v":0},{"$f":"DX224","v":0},{"$f":"DY224","v":0},{"$f":"DZ224","v":0},{"$f":"EA224","v":0},{"$f":"EB224","v":0},{"$f":"EC224","v":0},{"$f":"ED224","v":0},{"$f":"EE224","v":0},{"$f":"EF224","v":0},{"$f":"EG224","v":0},{"$f":"EH224","v":0},{"$f":"EI224","v":0},{"$f":"EJ224","v":0},{"$f":"EK224","v":0},{"$f":"EL224","v":0},{"$f":"EM224","v":0},{"$f":"EN224","v":0},{"$f":"EO224","v":0},{"$f":"EP224","v":0},{"$f":"EQ224","v":0},{"$f":"ER224","v":0},{"$f":"ES224","v":0},{"$f":"ET224","v":0},{"$f":"EU224","v":0},{"$f":"EV224","v":0},{"$f":"EW224","v":0},{"$f":"EX224","v":0},{"$f":"EY224","v":0},{"$f":"EZ224","v":0},{"$f":"FA224","v":0},{"$f":"FB224","v":0},{"$f":"FC224","v":0},{"$f":"FD224","v":0},{"$f":"FE224","v":0}]
[null,null,"Less: Principal",null,"MM Rp",null,null,null,null,null,null,{"$f":"L211","v":0},{"$f":"M211","v":0},{"$f":"N211","v":0},{"$f":"O211","v":0},{"$f":"P211","v":0},{"$f":"Q211","v":0},{"$f":"R211","v":0},{"$f":"S211","v":0},{"$f":"T211","v":0},{"$f":"U211","v":0},{"$f":"V211","v":0},{"$f":"W211","v":0},{"$f":"X211","v":0},{"$f":"Y211","v":0},{"$f":"Z211","v":0},{"$f":"AA211","v":0},{"$f":"AB211","v":0},{"$f":"AC211","v":0},{"$f":"AD211","v":0},{"$f":"AE211","v":0},{"$f":"AF211","v":0},{"$f":"AG211","v":0},{"$f":"AH211","v":0},{"$f":"AI211","v":0},{"$f":"AJ211","v":264.5889956783767},{"$f":"AK211","v":270.32924162782842},{"$f":"AL211","v":276.41164956445459},{"$f":"AM211","v":282.6309116796549},{"$f":"AN211","v":288.99010719244711},{"$f":"AO211","v":295.49238460427705},{"$f":"AP211","v":302.14096325787341},{"$f":"AQ211","v":308.93913493117543},{"$f":"AR211","v":315.89026546712694},{"$f":"AS211","v":322.99779644013734},{"$f":"AT211","v":330.26524686004041},{"$f":"AU211","v":337.69621491439148},{"$f":"AV211","v":345.2943797499654},{"$f":"AW211","v":353.06350329433963},{"$f":"AX211","v":361.00743211846225},{"$f":"AY211","v":369.13009934112779},{"$f":"AZ211","v":377.43552657630312},{"$f":"BA211","v":385.92782592426988},{"$f":"BB211","v":394.61120200756591},{"$f":"BC211","v":403.48995405273627},{"$f":"BD211","v":412.56847801892286},{"$f":"BE211","v":421.85126877434868},{"$f":"BF211","v":431.34292232177154},{"$f":"BG211","v":441.04813807401115},{"$f":"BH211","v":450.97172118067647},{"$f":"BI211","v":461.11858490724171},{"$f":"BJ211","v":471.49375306765478},{"$f":"BK211","v":482.1023625116768},{"$f":"BL211","v":492.94966566818971},{"$f":"BM211","v":504.04103314572399},{"$f":"BN211","v":525.31558693950387},{"$f":"BO211","v":547.12824017063326},{"$f":"BP211","v":569.49144814401154},{"$f":"BQ211","v":592.41794836750228},{"$f":"BR211","v":615.92076691164198},{"$f":"BS211","v":640.0109882856417},{"$f":"BT211","v":664.70215201855217},{"$f":"BU211","v":690.008103909586},{"$f":"BV211","v":715.94300292581545},{"$f":"BW211","v":742.52132825507374},{"$f":"BX211","v":769.75788651755659},{"$f":"BY211","v":797.66781913969044},{"$f":"BZ211","v":826.26660989392008},{"$f":"CA211","v":855.57009260814846},{"$f":"CB211","v":885.59445904864504},{"$f":"CC211","v":916.35626698032559},{"$f":"CD211","v":947.87244840839435},{"$f":"CE211","v":980.16031800542794},{"$f":"CF211","v":1013.2375817280752},{"$f":"CG211","v":1047.1223456276359},{"$f":"CH211","v":1081.8331248588838},{"$f":"CI211","v":1117.3888528915904},{"$f":"CJ211","v":1153.808890929314},{"$f":"CK211","v":1191.1130375401135},{"$f":"CL211","v":1229.3215385039573},{"$f":"CM211","v":1268.4550968817009},{"$f":"CN211","v":1308.5348833106202},{"$f":"CO211","v":1349.5825465315952},{"$f":"CP211","v":1391.6202241531582},{"$f":"CQ211","v":1434.6705536577335},{"$f":"CR211","v":1478.7566836555191},{"$f":"CS211","v":1523.9022853915808},{"$f":"CT211","v":-104.15712385746383},{"$f":"CU211","v":-533.76659469007132},{"$f":"CV211","v":-536.81734265733667},{"$f":"CW211","v":-539.88466687878997},{"$f":"CX211","v":-542.96864845365428},{"$f":"CY211","v":-546.0693687795972},{"$f":"CZ211","v":-549.18690955263241},{"$f":"DA211","v":-552.32135276700035},{"$f":"DB211","v":-555.47278071503013},{"$f":"DC211","v":-558.64127598698269},{"$f":"DD211","v":-561.82692147087073},{"$f":"DE211","v":-565.02980035226051},{"$f":"DF211","v":-568.24999611405201},{"$f":"DG211","v":-571.48759253623723},{"$f":"DH211","v":-574.74267369563927},{"$f":"DI211","v":-578.01532396562516},{"$f":"DJ211","v":-581.30562801580243},{"$f":"DK211","v":-584.61367081168657},{"$f":"DL211","v":-587.93953761435125},{"$f":"DM211","v":-591.28331398005207},{"$f":"DN211","v":-594.64508575982848},{"$f":"DO211","v":-598.02493909907923},{"$f":"DP211","v":-601.42296043711849},{"$f":"DQ211","v":-604.83923650670067},{"$f":"DR211","v":-608.27385433352572},{"$f":"DS211","v":-611.72690123571761},{"$f":"DT211","v":-615.19846482327466},{"$f":"DU211","v":-618.68863299749819},{"$f":"DV211","v":-622.19749395038923},{"$f":"DW211","v":-625.72513616402398},{"$f":"DX211","v":-629.27164840989803},{"$f":"DY211","v":-632.83711974824428},{"$f":"DZ211","v":-636.42163952732358},{"$f":"EA211","v":-640.02529738268413},{"$f":"EB211","v":-643.64818323639656},{"$f":"EC211","v":-647.29038729625518},{"$f":"ED211","v":-650.95200005495212},{"$f":"EE211","v":-654.63311228922055},{"$f":"EF211","v":-658.33381505894749},{"$f":"EG211","v":-59.31320200894902},{"$f":"EH211","v":-59.675952796782163},{"$f":"EI211","v":-60.040922114885397},{"$f":"EJ211","v":-60.408123531462365},{"$f":"EK211","v":-60.777570697697854},{"$f":"EL211","v":0},{"$f":"EM211","v":0},{"$f":"EN211","v":0},{"$f":"EO211","v":0},{"$f":"EP211","v":0},{"$f":"EQ211","v":0},{"$f":"ER211","v":0},{"$f":"ES211","v":0},{"$f":"ET211","v":0},{"$f":"EU211","v":0},{"$f":"EV211","v":0},{"$f":"EW211","v":0},{"$f":"EX211","v":0},{"$f":"EY211","v":0},{"$f":"EZ211","v":0},{"$f":"FA211","v":0},{"$f":"FB211","v":0},{"$f":"FC211","v":0},{"$f":"FD211","v":0},{"$f":"FE211","v":0}]
[null,null,"Equity Cash Flow",null,"MM Rp",null,null,null,null,null,null,{"$f":"L228-L230-L231+L229","v":0},{"$f":"M228-M230-M231+M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490.73153858950991,510.43349975128012,530.32245642195312,550.40016357056584,724.14952807325426,947.37632297734945,968.42067254985523,989.63784238091193,1108.0059946319761,1144.0533456880999,1166.5015673147495,1189.1317168291857,1297.0841383080578,1329.4379691791,1353.4386823897835,1377.6341346797599,1581.1110802042408,1614.8153484023951,1641.2297973204045,1667.8592055402814,1694.7052678406155,1737.6883784351762,1765.1103807202501,1792.7553852912783,1820.6251483016531,1848.7214389869591,1877.0460397523689,1905.6007462604684,1934.3873675195325,2396.8342961549961,2420.5502674155268,2444.4051563065118,2468.399744528208,2492.5348178291492,2515.9185033980639,2539.431088038104,2563.0732226031951,2586.8455605885874,2610.7487581339547,2634.783474026397,2658.9503697033297,{"$f":"BY228-BY230-BY231+BY229","v":2683.2501092552648},2707.6833594284722,2732.2507896275238,2756.9530719177337,2781.7908810274644,2806.7648943503114,2831.8757919471723,2857.1242565481884,2882.5109735545466,2908.0366310401687,2933.7019197532545,2959.5075331176954,2985.454167234353,3011.5425208821889,3037.7732955192741,3064.1471952836237,3090.6649269939171,3117.3272001500463,3144.1347269335256,3171.0882222077475,3198.1884035180747,4899.7246794610974,5366.3960801334806,5397.0600414386599,5427.8905349973775,5458.8883746846441,5490.0543773597774,5521.3893628652286,5552.894154025229,5584.5695766442232,5616.4164595051088,5648.4356343672634,5680.6279359643722,5712.994202002028,5745.535273155142,5778.2519930651069,5811.1452083367576,5844.215768535104,5877.4645261818232,5897.6636971552198,5931.1961841033108,5964.9090388695604,5998.803123824403,6032.8793042672896,6067.1384484217615,6101.5814274302684,6136.2091153487254,6171.0223891408077,6206.0221286719934,6241.2092167033234,6276.5845388849084,6312.1489837491317,6347.9034427036095,6383.8488100238264,6419.9859828455246,6456.3158611567678,6492.8393477897243,6529.5573484121514,6566.4707715185687,1190.9663690993095,595.20325812405281,598.84343338845304,602.50587142741745,606.1907083967892,{"$f":"EK228-EK230-EK231+EK229","v":60.777570697697854},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Equity Cash Flow",null,"MM Rp",null,null,null,null,null,null,{"$f":"L232-L202","v":-15.079928844154885},{"$f":"M232-M202","v":-33.904570530142678},{"$f":"N232-N202","v":-70.56784027643215},{"$f":"O232-O202","v":-135.97060437681489},{"$f":"P232-P202","v":-242.53412491812719},{"$f":"Q232-Q202","v":-400.48873215397543},{"$f":"R232-R202","v":-612.20570646750139},{"$f":"S232-S202","v":-866.3513740151916},{"$f":"T232-T202","v":-1134.9595588735565},{"$f":"U232-U202","v":-1376.4369691922439},{"$f":"V232-V202","v":-1545.3323409969353},{"$f":"W232-W202","v":-1606.1166416683473},{"$f":"X232-X202","v":-1545.3323409969353},{"$f":"Y232-Y202","v":-1376.4369691922439},{"$f":"Z232-Z202","v":-1134.9595588735565},{"$f":"AA232-AA202","v":-866.3513740151916},{"$f":"AB232-AB202","v":-612.20570646750139},{"$f":"AC232-AC202","v":-400.48873215397543},{"$f":"AD232-AD202","v":-242.53412491812719},{"$f":"AE232-AE202","v":-135.97060437681489},{"$f":"AF232-AF202","v":-70.56784027643215},{"$f":"AG232-AG202","v":-33.904570530142678},{"$f":"AH232-AH202","v":-15.079928844154885},{"$f":"AI232-AI202","v":-6.2091186713680884},{"$f":"AJ232-AJ202","v":488.364800219377},{"$f":"AK232-AK202","v":510.43349975128012},{"$f":"AL232-AL202","v":530.32245642195312},{"$f":"AM232-AM202","v":550.40016357056584},{"$f":"AN232-AN202","v":724.14952807325426},{"$f":"AO232-AO202","v":947.37632297734945},{"$f":"AP232-AP202","v":968.42067254985523},{"$f":"AQ232-AQ202","v":989.63784238091193},{"$f":"AR232-AR202","v":1108.0059946319761},{"$f":"AS232-AS202","v":1144.0533456880999},{"$f":"AT232-AT202","v":1166.5015673147495},{"$f":"AU232-AU202","v":1189.1317168291857},{"$f":"AV232-AV202","v":1297.0841383080578},{"$f":"AW232-AW202","v":1329.4379691791},{"$f":"AX232-AX202","v":1353.4386823897835},{"$f":"AY232-AY202","v":1377.6341346797599},{"$f":"AZ232-AZ202","v":1581.1110802042408},{"$f":"BA232-BA202","v":1614.8153484023951},{"$f":"BB232-BB202","v":1641.2297973204045},{"$f":"BC232-BC202","v":1667.8592055402814},{"$f":"BD232-BD202","v":1694.7052678406155},{"$f":"BE232-BE202","v":1737.6883784351762},{"$f":"BF232-BF202","v":1765.1103807202501},{"$f":"BG232-BG202","v":1792.7553852912783},{"$f":"BH232-BH202","v":1820.6251483016531},{"$f":"BI232-BI202","v":1848.7214389869591},{"$f":"BJ232-BJ202","v":1877.0460397523689},{"$f":"BK232-BK202","v":1905.6007462604684},{"$f":"BL232-BL202","v":1934.3873675195325},{"$f":"BM232-BM202","v":2396.8342961549961},{"$f":"BN232-BN202","v":2420.5502674155268},{"$f":"BO232-BO202","v":2444.4051563065118},{"$f":"BP232-BP202","v":2468.399744528208},{"$f":"BQ232-BQ202","v":2492.5348178291492},{"$f":"BR232-BR202","v":2515.9185033980639},{"$f":"BS232-BS202","v":2539.431088038104},{"$f":"BT232-BT202","v":2563.0732226031951},{"$f":"BU232-BU202","v":2586.8455605885874},{"$f":"BV232-BV202","v":2610.7487581339547},{"$f":"BW232-BW202","v":2634.783474026397},{"$f":"BX232-BX202","v":2658.9503697033297},{"$f":"BY232-BY202","v":2683.2501092552648},{"$f":"BZ232-BZ202","v":2707.6833594284722},{"$f":"CA232-CA202","v":2732.2507896275238},{"$f":"CB232-CB202","v":2756.9530719177337},{"$f":"CC232-CC202","v":2781.7908810274644},{"$f":"CD232-CD202","v":2806.7648943503114},{"$f":"CE232-CE202","v":2831.8757919471723},{"$f":"CF232-CF202","v":2857.1242565481884},{"$f":"CG232-CG202","v":2882.5109735545466},{"$f":"CH232-CH202","v":2908.0366310401687},{"$f":"CI232-CI202","v":2933.7019197532545},{"$f":"CJ232-CJ202","v":2959.5075331176954},{"$f":"CK232-CK202","v":2985.454167234353},{"$f":"CL232-CL202","v":3011.5425208821889},{"$f":"CM232-CM202","v":3037.7732955192741},{"$f":"CN232-CN202","v":3064.1471952836237},{"$f":"CO232-CO202","v":3090.6649269939171},{"$f":"CP232-CP202","v":3117.3272001500463},{"$f":"CQ232-CQ202","v":3144.1347269335256},{"$f":"CR232-CR202","v":3171.0882222077475},{"$f":"CS232-CS202","v":3198.1884035180747},{"$f":"CT232-CT202","v":4899.7246794610974},{"$f":"CU232-CU202","v":5366.3960801334806},{"$f":"CV232-CV202","v":5397.0600414386599},{"$f":"CW232-CW202","v":5427.8905349973775},{"$f":"CX232-CX202","v":5458.8883746846441},{"$f":"CY232-CY202","v":5490.0543773597774},{"$f":"CZ232-CZ202","v":5521.3893628652286},{"$f":"DA232-DA202","v":5552.894154025229},{"$f":"DB232-DB202","v":5584.5695766442232},{"$f":"DC232-DC202","v":5616.4164595051088},{"$f":"DD232-DD202","v":5648.4356343672634},{"$f":"DE232-DE202","v":5680.6279359643722},{"$f":"DF232-DF202","v":5712.994202002028},{"$f":"DG232-DG202","v":5745.535273155142},{"$f":"DH232-DH202","v":5778.2519930651069},{"$f":"DI232-DI202","v":5811.1452083367576},{"$f":"DJ232-DJ202","v":5844.215768535104},{"$f":"DK232-DK202","v":5877.4645261818232},{"$f":"DL232-DL202","v":5897.6636971552198},{"$f":"DM232-DM202","v":5931.1961841033108},{"$f":"DN232-DN202","v":5964.9090388695604},{"$f":"DO232-DO202","v":5998.803123824403},{"$f":"DP232-DP202","v":6032.8793042672896},{"$f":"DQ232-DQ202","v":6067.1384484217615},{"$f":"DR232-DR202","v":6101.5814274302684},{"$f":"DS232-DS202","v":6136.2091153487254},{"$f":"DT232-DT202","v":6171.0223891408077},{"$f":"DU232-DU202","v":6206.0221286719934},{"$f":"DV232-DV202","v":6241.2092167033234},{"$f":"DW232-DW202","v":6276.5845388849084},{"$f":"DX232-DX202","v":6312.1489837491317},{"$f":"DY232-DY202","v":6347.9034427036095},{"$f":"DZ232-DZ202","v":6383.8488100238264},{"$f":"EA232-EA202","v":6419.9859828455246},{"$f":"EB232-EB202","v":6456.3158611567678},{"$f":"EC232-EC202","v":6492.8393477897243},{"$f":"ED232-ED202","v":6529.5573484121514},{"$f":"EE232-EE202","v":6566.4707715185687},{"$f":"EF232-EF202","v":1190.9663690993095},{"$f":"EG232-EG202","v":595.20325812405281},{"$f":"EH232-EH202","v":598.84343338845304},{"$f":"EI232-EI202","v":602.50587142741745},{"$f":"EJ232-EJ202","v":606.1907083967892},{"$f":"EK232-EK202","v":60.777570697697854},{"$f":"EL232-EL202","v":0},{"$f":"EM232-EM202","v":0},{"$f":"EN232-EN202","v":0},{"$f":"EO232-EO202","v":0},{"$f":"EP232-EP202","v":0},{"$f":"EQ232-EQ202","v":0},{"$f":"ER232-ER202","v":0},{"$f":"ES232-ES202","v":0},{"$f":"ET232-ET202","v":0},{"$f":"EU232-EU202","v":0},{"$f":"EV232-EV202","v":0},{"$f":"EW232-EW202","v":0},{"$f":"EX232-EX202","v":0},{"$f":"EY232-EY202","v":0},{"$f":"EZ232-EZ202","v":0},{"$f":"FA232-FA202","v":0},{"$f":"FB232-FB202","v":0},{"$f":"FC232-FC202","v":0},{"$f":"FD232-FD202","v":0},{"$f":"FE232-FE202","v":0}]
[null,null,"Equity IRR",null,"% p.a.",null,{"$f":"XIRR(L234:FE234,L6:FE6)","v":0.31151011586189281}]
[]
["Output"]
[]
[null,"DSCR"]
[null,null,"Net Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},{"$f":"AH221","v":0},{"$f":"AI221","v":0},{"$f":"AJ221","v":2058.5195678145751},{"$f":"AK221","v":2078.2215289763453},{"$f":"AL221","v":2098.1104856470183},{"$f":"AM221","v":2118.188192795631},{"$f":"AN221","v":2291.9375572983195},{"$f":"AO221","v":2515.1643522024146},{"$f":"AP221","v":2536.2087017749204},{"$f":"AQ221","v":2557.4258716059771},{"$f":"AR221","v":2675.7940238570413},{"$f":"AS221","v":2711.8413749131651},{"$f":"AT221","v":2734.2895965398147},{"$f":"AU221","v":2756.9197460542509},{"$f":"AV221","v":2864.872167533123},{"$f":"AW221","v":2897.2259984041652},{"$f":"AX221","v":2921.2267116148487},{"$f":"AY221","v":2945.4221639048251},{"$f":"AZ221","v":3148.899109429306},{"$f":"BA221","v":3182.6033776274603},{"$f":"BB221","v":3209.0178265454697},{"$f":"BC221","v":3235.6472347653466},{"$f":"BD221","v":3262.493297065681},{"$f":"BE221","v":3305.4764076602414},{"$f":"BF221","v":3332.8984099453155},{"$f":"BG221","v":3360.5434145163435},{"$f":"BH221","v":3388.4131775267183},{"$f":"BI221","v":3416.5094682120243},{"$f":"BJ221","v":3444.8340689774341},{"$f":"BK221","v":3473.3887754855336},{"$f":"BL221","v":3502.1753967445979},{"$f":"BM221","v":3523.1276343577829},{"$f":"BN221","v":3544.2026288632433},{"$f":"BO221","v":3565.4010713298421},{"$f":"BP221","v":3586.7236564088107},{"$f":"BQ221","v":3608.1710823488452},{"$f":"BR221","v":3628.9507940236713},{"$f":"BS221","v":3649.8450507527941},{"$f":"BT221","v":3670.8544309119729},{"$f":"BU221","v":3691.9795152241586},{"$f":"BV221","v":3713.2208867622471},{"$f":"BW221","v":3734.5791309517454},{"$f":"BX221","v":3756.0548355733399},{"$f":"BY221","v":3777.6485907653714},{"$f":"BZ221","v":3799.3609890261941},{"$f":"CA221","v":3821.192625216443},{"$f":"CB221","v":3843.1440965611955},{"$f":"CC221","v":3865.2160026520251},{"$f":"CD221","v":3887.4089454489426},{"$f":"CE221","v":3909.7235292822334},{"$f":"CF221","v":3932.1603608541832},{"$f":"CG221","v":3954.7200492406796},{"$f":"CH221","v":3977.4032058927132},{"$f":"CI221","v":4000.2104446377498},{"$f":"CJ221","v":4023.1423816809838},{"$f":"CK221","v":4046.1996356064765},{"$f":"CL221","v":4069.3828273781619},{"$f":"CM221","v":4092.6925803407385},{"$f":"CN221","v":4116.1295202204165},{"$f":"CO221","v":4139.6942751255547},{"$f":"CP221","v":4163.3874755471479},{"$f":"CQ221","v":4187.2097543591935},{"$f":"CR221","v":4211.1617468189133},{"$f":"CS221","v":4235.2440905668436},{"$f":"CT221","v":4259.4574256267688},{"$f":"CU221","v":4283.8023944055458},{"$f":"CV221","v":4308.2796416927431},{"$f":"CW221","v":4332.8898146601605},{"$f":"CX221","v":4357.6335628611851},{"$f":"CY221","v":4382.5115382300064},{"$f":"CZ221","v":4407.5243950806616},{"$f":"DA221","v":4432.6727901059412},{"$f":"DB221","v":4457.957382376122},{"$f":"DC221","v":4483.3788333375487},{"$f":"DD221","v":4508.9378068110382},{"$f":"DE221","v":4534.6349689901344},{"$f":"DF221","v":4560.4709884391723},{"$f":"DG221","v":4586.4465360912},{"$f":"DH221","v":4612.56228524569},{"$f":"DI221","v":4638.8189115661025},{"$f":"DJ221","v":4665.2170930772591},{"$f":"DK221","v":4691.7575101625225},{"$f":"DL221","v":4718.4408455608163},{"$f":"DM221","v":4745.2677843634301},{"$f":"DN221","v":4772.2390140106527},{"$f":"DO221","v":4799.3552242882051},{"$f":"DP221","v":4826.6171073234709},{"$f":"DQ221","v":4854.025357581535},{"$f":"DR221","v":4881.5806718610256},{"$f":"DS221","v":4909.2837492897334},{"$f":"DT221","v":4937.1352913200353},{"$f":"DU221","v":4965.1360017241059},{"$f":"DV221","v":4993.2865865889107},{"$f":"DW221","v":5021.5877543109864},{"$f":"DX221","v":5050.0402155909896},{"$f":"DY221","v":5078.6446834280414},{"$f":"DZ221","v":5107.4018731138194},{"$f":"EA221","v":5136.3125022264439},{"$f":"EB221","v":5165.3772906241156},{"$f":"EC221","v":5194.5969604385173},{"$f":"ED221","v":5223.9722360679789},{"$f":"EE221","v":5253.503844170401},{"$f":"EF221","v":473.31935203141313},{"$f":"EG221","v":476.21410331832158},{"$f":"EH221","v":479.12655847678548},{"$f":"EI221","v":482.05682578106968},{"$f":"EJ221","v":485.00501416762887},{"$f":"EK221","v":0},{"$f":"EL221","v":0},{"$f":"EM221","v":0},{"$f":"EN221","v":0},{"$f":"EO221","v":0},{"$f":"EP221","v":0},{"$f":"EQ221","v":0},{"$f":"ER221","v":0},{"$f":"ES221","v":0},{"$f":"ET221","v":0},{"$f":"EU221","v":0},{"$f":"EV221","v":0},{"$f":"EW221","v":0},{"$f":"EX221","v":0},{"$f":"EY221","v":0},{"$f":"EZ221","v":0},{"$f":"FA221","v":0},{"$f":"FB221","v":0},{"$f":"FC221","v":0},{"$f":"FD221","v":0},{"$f":"FE221","v":0}]
[null,null,"Debt Service",null,"MM Rp",null,null,null,null,null,null,{"$f":"L230+L231","v":0},{"$f":"M230+M231","v":0},{"$f":"N230+N231","v":0},{"$f":"O230+O231","v":0},{"$f":"P230+P231","v":0},{"$f":"Q230+Q231","v":0},{"$f":"R230+R231","v":0},{"$f":"S230+S231","v":0},{"$f":"T230+T231","v":0},{"$f":"U230+U231","v":0},{"$f":"V230+V231","v":0},{"$f":"W230+W231","v":0},{"$f":"X230+X231","v":0},{"$f":"Y230+Y231","v":0},{"$f":"Z230+Z231","v":0},{"$f":"AA230+AA231","v":0},{"$f":"AB230+AB231","v":0},{"$f":"AC230+AC231","v":0},{"$f":"AD230+AD231","v":0},{"$f":"AE230+AE231","v":0},{"$f":"AF230+AF231","v":0},{"$f":"AG230+AG231","v":0},{"$f":"AH230+AH231","v":0},{"$f":"AI230+AI231","v":0},{"$f":"AJ230+AJ231","v":1567.7880292250652},{"$f":"AK230+AK231","v":1567.7880292250652},{"$f":"AL230+AL231","v":1567.7880292250652},{"$f":"AM230+AM231","v":1567.7880292250652},{"$f":"AN230+AN231","v":1567.7880292250652},{"$f":"AO230+AO231","v":1567.7880292250652},{"$f":"AP230+AP231","v":1567.7880292250652},{"$f":"AQ230+AQ231","v":1567.7880292250652},{"$f":"AR230+AR231","v":1567.7880292250652},{"$f":"AS230+AS231","v":1567.7880292250652},{"$f":"AT230+AT231","v":1567.7880292250652},{"$f":"AU230+AU231","v":1567.7880292250652},{"$f":"AV230+AV231","v":1567.7880292250652},{"$f":"AW230+AW231","v":1567.7880292250652},{"$f":"AX230+AX231","v":1567.7880292250652},{"$f":"AY230+AY231","v":1567.7880292250652},{"$f":"AZ230+AZ231","v":1567.7880292250652},{"$f":"BA230+BA231","v":1567.7880292250652},{"$f":"BB230+BB231","v":1567.7880292250652},{"$f":"BC230+BC231","v":1567.7880292250652},{"$f":"BD230+BD231","v":1567.7880292250652},{"$f":"BE230+BE231","v":1567.7880292250652},{"$f":"BF230+BF231","v":1567.7880292250652},{"$f":"BG230+BG231","v":1567.7880292250652},{"$f":"BH230+BH231","v":1567.7880292250652},{"$f":"BI230+BI231","v":1567.7880292250652},{"$f":"BJ230+BJ231","v":1567.7880292250652},{"$f":"BK230+BK231","v":1567.7880292250652},{"$f":"BL230+BL231","v":1567.7880292250652},{"$f":"BM230+BM231","v":1567.7880292250652},{"$f":"BN230+BN231","v":1567.7880292250652},{"$f":"BO230+BO231","v":1567.7880292250652},{"$f":"BP230+BP231","v":1567.7880292250652},{"$f":"BQ230+BQ231","v":1567.7880292250652},{"$f":"BR230+BR231","v":1567.7880292250652},{"$f":"BS230+BS231","v":1567.7880292250652},{"$f":"BT230+BT231","v":1567.7880292250652},{"$f":"BU230+BU231","v":1567.7880292250652},{"$f":"BV230+BV231","v":1567.7880292250652},{"$f":"BW230+BW231","v":1567.7880292250652},{"$f":"BX230+BX231","v":1567.7880292250652},{"$f":"BY230+BY231","v":1567.7880292250652},{"$f":"BZ230+BZ231","v":1567.7880292250652},{"$f":"CA230+CA231","v":1567.7880292250652},{"$f":"CB230+CB231","v":1567.7880292250652},{"$f":"CC230+CC231","v":1567.7880292250652},{"$f":"CD230+CD231","v":1567.7880292250652},{"$f":"CE230+CE231","v":1567.7880292250652},{"$f":"CF230+CF231","v":1567.7880292250652},{"$f":"CG230+CG231","v":1567.7880292250652},{"$f":"CH230+CH231","v":1567.7880292250652},{"$f":"CI230+CI231","v":1567.7880292250652},{"$f":"CJ230+CJ231","v":1567.7880292250652},{"$f":"CK230+CK231","v":1567.7880292250652},{"$f":"CL230+CL231","v":1567.7880292250652},{"$f":"CM230+CM231","v":1567.7880292250652},{"$f":"CN230+CN231","v":1567.7880292250652},{"$f":"CO230+CO231","v":1567.7880292250652},{"$f":"CP230+CP231","v":1567.7880292250652},{"$f":"CQ230+CQ231","v":1567.7880292250652},{"$f":"CR230+CR231","v":1567.7880292250652},{"$f":"CS230+CS231","v":1567.7880292250652},{"$f":"CT230+CT231","v":-106.50065914425677},{"$f":"CU230+CU231","v":-545.77634307059793},{"$f":"CV230+CV231","v":-548.89573286712675},{"$f":"CW230+CW231","v":-552.03207188356271},{"$f":"CX230+CX231","v":-555.18544304386148},{"$f":"CY230+CY231","v":-558.35592957713811},{"$f":"CZ230+CZ231","v":-561.54361501756659},{"$f":"DA230+DA231","v":-564.7485832042579},{"$f":"DB230+DB231","v":-567.97091828111832},{"$f":"DC230+DC231","v":-571.21070469668985},{"$f":"DD230+DD231","v":-574.46802720396533},{"$f":"DE230+DE231","v":-577.74297086018635},{"$f":"DF230+DF231","v":-581.03562102661817},{"$f":"DG230+DG231","v":-584.34606336830257},{"$f":"DH230+DH231","v":-587.67438385379114},{"$f":"DI230+DI231","v":-591.02066875485173},{"$f":"DJ230+DJ231","v":-594.385004646158},{"$f":"DK230+DK231","v":-597.76747840494954},{"$f":"DL230+DL231","v":-587.93953761435125},{"$f":"DM230+DM231","v":-591.28331398005207},{"$f":"DN230+DN231","v":-594.64508575982848},{"$f":"DO230+DO231","v":-598.02493909907923},{"$f":"DP230+DP231","v":-601.42296043711849},{"$f":"DQ230+DQ231","v":-604.83923650670067},{"$f":"DR230+DR231","v":-608.27385433352572},{"$f":"DS230+DS231","v":-611.72690123571761},{"$f":"DT230+DT231","v":-615.19846482327466},{"$f":"DU230+DU231","v":-618.68863299749819},{"$f":"DV230+DV231","v":-622.19749395038923},{"$f":"DW230+DW231","v":-625.72513616402398},{"$f":"DX230+DX231","v":-629.27164840989803},{"$f":"DY230+DY231","v":-632.83711974824428},{"$f":"DZ230+DZ231","v":-636.42163952732358},{"$f":"EA230+EA231","v":-640.02529738268413},{"$f":"EB230+EB231","v":-643.64818323639656},{"$f":"EC230+EC231","v":-647.29038729625518},{"$f":"ED230+ED231","v":-650.95200005495212},{"$f":"EE230+EE231","v":-654.63311228922055},{"$f":"EF230+EF231","v":-658.33381505894749},{"$f":"EG230+EG231","v":-59.31320200894902},{"$f":"EH230+EH231","v":-59.675952796782163},{"$f":"EI230+EI231","v":-60.040922114885397},{"$f":"EJ230+EJ231","v":-60.408123531462365},{"$f":"EK230+EK231","v":-60.777570697697854},{"$f":"EL230+EL231","v":0},{"$f":"EM230+EM231","v":0},{"$f":"EN230+EN231","v":0},{"$f":"EO230+EO231","v":0},{"$f":"EP230+EP231","v":0},{"$f":"EQ230+EQ231","v":0},{"$f":"ER230+ER231","v":0},{"$f":"ES230+ES231","v":0},{"$f":"ET230+ET231","v":0},{"$f":"EU230+EU231","v":0},{"$f":"EV230+EV231","v":0},{"$f":"EW230+EW231","v":0},{"$f":"EX230+EX231","v":0},{"$f":"EY230+EY231","v":0},{"$f":"EZ230+EZ231","v":0},{"$f":"FA230+FA231","v":0},{"$f":"FB230+FB231","v":0},{"$f":"FC230+FC231","v":0},{"$f":"FD230+FD231","v":0},{"$f":"FE230+FE231","v":0}]
[null,null,"DSCR",null,"x",null,{"$f":"MIN(L242:FE242)","v":1.3130088567088187},null,null,null,null,{"$f":"IF(L241>0.1,L240/L241)","v":false},{"$f":"IF(M241>0.1,M240/M241)","v":false},{"$f":"IF(N241>0.1,N240/N241)","v":false},{"$f":"IF(O241>0.1,O240/O241)","v":false},{"$f":"IF(P241>0.1,P240/P241)","v":false},{"$f":"IF(Q241>0.1,Q240/Q241)","v":false},{"$f":"IF(R241>0.1,R240/R241)","v":false},{"$f":"IF(S241>0.1,S240/S241)","v":false},{"$f":"IF(T241>0.1,T240/T241)","v":false},{"$f":"IF(U241>0.1,U240/U241)","v":false},{"$f":"IF(V241>0.1,V240/V241)","v":false},{"$f":"IF(W241>0.1,W240/W241)","v":false},{"$f":"IF(X241>0.1,X240/X241)","v":false},{"$f":"IF(Y241>0.1,Y240/Y241)","v":false},{"$f":"IF(Z241>0.1,Z240/Z241)","v":false},{"$f":"IF(AA241>0.1,AA240/AA241)","v":false},{"$f":"IF(AB241>0.1,AB240/AB241)","v":false},{"$f":"IF(AC241>0.1,AC240/AC241)","v":false},{"$f":"IF(AD241>0.1,AD240/AD241)","v":false},{"$f":"IF(AE241>0.1,AE240/AE241)","v":false},{"$f":"IF(AF241>0.1,AF240/AF241)","v":false},{"$f":"IF(AG241>0.1,AG240/AG241)","v":false},{"$f":"IF(AH241>0.1,AH240/AH241)","v":false},{"$f":"IF(AI241>0.1,AI240/AI241)","v":false},{"$f":"IF(AJ241>0.1,AJ240/AJ241)","v":1.3130088567088187},{"$f":"IF(AK241>0.1,AK240/AK241)","v":1.3255755817982486},{"$f":"IF(AL241>0.1,AL240/AL241)","v":1.3382615803515758},{"$f":"IF(AM241>0.1,AM240/AM241)","v":1.3510679717605834},{"$f":"IF(AN241>0.1,AN240/AN241)","v":1.4618924973111262},{"$f":"IF(AO241>0.1,AO240/AO241)","v":1.6042757728196355},{"$f":"IF(AP241>0.1,AP240/AP241)","v":1.6176987287168734},{"$f":"IF(AQ241>0.1,AQ240/AQ241)","v":1.6312319165174871},{"$f":"IF(AR241>0.1,AR240/AR241)","v":1.7067320160491641},{"$f":"IF(AS241>0.1,AS240/AS241)","v":1.7297245063502551},{"$f":"IF(AT241>0.1,AT240/AT241)","v":1.7440429098641188},{"$f":"IF(AU241>0.1,AU240/AU241)","v":1.7584773545036929},{"$f":"IF(AV241>0.1,AV240/AV241)","v":1.8273338704781332},{"$f":"IF(AW241>0.1,AW240/AW241)","v":1.8479704809560396},{"$f":"IF(AX241>0.1,AX240/AX241)","v":1.863279127764975},{"$f":"IF(AY241>0.1,AY240/AY241)","v":1.8787119872070361},{"$f":"IF(AZ241>0.1,AZ240/AZ241)","v":2.0084979925416073},{"$f":"IF(BA241>0.1,BA240/BA241)","v":2.0299959677588397},{"$f":"IF(BB241>0.1,BB240/BB241)","v":2.046844194958958},{"$f":"IF(BC241>0.1,BC240/BC241)","v":2.0638295320858395},{"$f":"IF(BD241>0.1,BD240/BD241)","v":2.0809530601393122},{"$f":"IF(BE241>0.1,BE240/BE241)","v":2.1083694645213553},{"$f":"IF(BF241>0.1,BF240/BF241)","v":2.1258603509000631},{"$f":"IF(BG241>0.1,BG240/BG241)","v":2.1434934773531924},{"$f":"IF(BH241>0.1,BH240/BH241)","v":2.1612699640279569},{"$f":"IF(BI241>0.1,BI240/BI241)","v":2.1791909394159332},{"$f":"IF(BJ241>0.1,BJ240/BJ241)","v":2.1972575404088048},{"$f":"IF(BK241>0.1,BK240/BK241)","v":2.2154709123543821},{"$f":"IF(BL241>0.1,BL240/BL241)","v":2.233832209112907},{"$f":"IF(BM241>0.1,BM240/BM241)","v":2.2471964121956036},{"$f":"IF(BN241>0.1,BN240/BN241)","v":2.2606389146976018},{"$f":"IF(BO241>0.1,BO240/BO241)","v":2.2741601574111825},{"$f":"IF(BP241>0.1,BP240/BP241)","v":2.2877605834136112},{"$f":"IF(BQ241>0.1,BQ240/BQ241)","v":2.3014406380767634},{"$f":"IF(BR241>0.1,BR240/BR241)","v":2.314694796985667},{"$f":"IF(BS241>0.1,BS240/BS241)","v":2.3280220174642228},{"$f":"IF(BT241>0.1,BT240/BT241)","v":2.3414226684243933},{"$f":"IF(BU241>0.1,BU240/BU241)","v":2.3548971202752775},{"$f":"IF(BV241>0.1,BV240/BV241)","v":2.3684457449248661},{"$f":"IF(BW241>0.1,BW240/BW241)","v":2.3820689157817423},{"$f":"IF(BX241>0.1,BX240/BX241)","v":2.3957670077567204},{"$f":"IF(BY241>0.1,BY240/BY241)","v":2.4095403972644238},{"$f":"IF(BZ241>0.1,BZ240/BZ241)","v":2.4233894622247902},{"$f":"IF(CA241>0.1,CA240/CA241)","v":2.4373145820645172},{"$f":"IF(CB241>0.1,CB240/CB241)","v":2.4513161377184427},{"$f":"IF(CC241>0.1,CC240/CC241)","v":2.4653945116308518},{"$f":"IF(CD241>0.1,CD240/CD241)","v":2.479550087756718},{"$f":"IF(CE241>0.1,CE240/CE241)","v":2.4937832515628742},{"$f":"IF(CF241>0.1,CF240/CF241)","v":2.5080943900291119},{"$f":"IF(CG241>0.1,CG240/CG241)","v":2.5224838916492049},{"$f":"IF(CH241>0.1,CH240/CH241)","v":2.5369521464318652},{"$f":"IF(CI241>0.1,CI240/CI241)","v":2.5514995459016201},{"$f":"IF(CJ241>0.1,CJ240/CJ241)","v":2.5661264830996093},{"$f":"IF(CK241>0.1,CK240/CK241)","v":2.5808333525843121},{"$f":"IF(CL241>0.1,CL240/CL241)","v":2.5956205504321899},{"$f":"IF(CM241>0.1,CM240/CM241)","v":2.6104884742382533},{"$f":"IF(CN241>0.1,CN240/CN241)","v":2.6254375231165397},{"$f":"IF(CO241>0.1,CO240/CO241)","v":2.6404680977005195},{"$f":"IF(CP241>0.1,CP240/CP241)","v":2.655580600143407},{"$f":"IF(CQ241>0.1,CQ240/CQ241)","v":2.6707754341183931},{"$f":"IF(CR241>0.1,CR240/CR241)","v":2.6860530048187887},{"$f":"IF(CS241>0.1,CS240/CS241)","v":2.7014137189580807},{"$f":"IF(CT241>0.1,CT240/CT241)","v":false},{"$f":"IF(CU241>0.1,CU240/CU241)","v":false},{"$f":"IF(CV241>0.1,CV240/CV241)","v":false},{"$f":"IF(CW241>0.1,CW240/CW241)","v":false},{"$f":"IF(CX241>0.1,CX240/CX241)","v":false},{"$f":"IF(CY241>0.1,CY240/CY241)","v":false},{"$f":"IF(CZ241>0.1,CZ240/CZ241)","v":false},{"$f":"IF(DA241>0.1,DA240/DA241)","v":false},{"$f":"IF(DB241>0.1,DB240/DB241)","v":false},{"$f":"IF(DC241>0.1,DC240/DC241)","v":false},{"$f":"IF(DD241>0.1,DD240/DD241)","v":false},{"$f":"IF(DE241>0.1,DE240/DE241)","v":false},{"$f":"IF(DF241>0.1,DF240/DF241)","v":false},{"$f":"IF(DG241>0.1,DG240/DG241)","v":false},{"$f":"IF(DH241>0.1,DH240/DH241)","v":false},{"$f":"IF(DI241>0.1,DI240/DI241)","v":false},{"$f":"IF(DJ241>0.1,DJ240/DJ241)","v":false},{"$f":"IF(DK241>0.1,DK240/DK241)","v":false},{"$f":"IF(DL241>0.1,DL240/DL241)","v":false},{"$f":"IF(DM241>0.1,DM240/DM241)","v":false},{"$f":"IF(DN241>0.1,DN240/DN241)","v":false},{"$f":"IF(DO241>0.1,DO240/DO241)","v":false},{"$f":"IF(DP241>0.1,DP240/DP241)","v":false},{"$f":"IF(DQ241>0.1,DQ240/DQ241)","v":false},{"$f":"IF(DR241>0.1,DR240/DR241)","v":false},{"$f":"IF(DS241>0.1,DS240/DS241)","v":false},{"$f":"IF(DT241>0.1,DT240/DT241)","v":false},{"$f":"IF(DU241>0.1,DU240/DU241)","v":false},{"$f":"IF(DV241>0.1,DV240/DV241)","v":false},{"$f":"IF(DW241>0.1,DW240/DW241)","v":false},{"$f":"IF(DX241>0.1,DX240/DX241)","v":false},{"$f":"IF(DY241>0.1,DY240/DY241)","v":false},{"$f":"IF(DZ241>0.1,DZ240/DZ241)","v":false},{"$f":"IF(EA241>0.1,EA240/EA241)","v":false},{"$f":"IF(EB241>0.1,EB240/EB241)","v":false},{"$f":"IF(EC241>0.1,EC240/EC241)","v":false},{"$f":"IF(ED241>0.1,ED240/ED241)","v":false},{"$f":"IF(EE241>0.1,EE240/EE241)","v":false},{"$f":"IF(EF241>0.1,EF240/EF241)","v":false},{"$f":"IF(EG241>0.1,EG240/EG241)","v":false},{"$f":"IF(EH241>0.1,EH240/EH241)","v":false},{"$f":"IF(EI241>0.1,EI240/EI241)","v":false},{"$f":"IF(EJ241>0.1,EJ240/EJ241)","v":false},{"$f":"IF(EK241>0.1,EK240/EK241)","v":false},{"$f":"IF(EL241>0.1,EL240/EL241)","v":false},{"$f":"IF(EM241>0.1,EM240/EM241)","v":false},{"$f":"IF(EN241>0.1,EN240/EN241)","v":false},{"$f":"IF(EO241>0.1,EO240/EO241)","v":false},{"$f":"IF(EP241>0.1,EP240/EP241)","v":false},{"$f":"IF(EQ241>0.1,EQ240/EQ241)","v":false},{"$f":"IF(ER241>0.1,ER240/ER241)","v":false},{"$f":"IF(ES241>0.1,ES240/ES241)","v":false},{"$f":"IF(ET241>0.1,ET240/ET241)","v":false},{"$f":"IF(EU241>0.1,EU240/EU241)","v":false},{"$f":"IF(EV241>0.1,EV240/EV241)","v":false},{"$f":"IF(EW241>0.1,EW240/EW241)","v":false},{"$f":"IF(EX241>0.1,EX240/EX241)","v":false},{"$f":"IF(EY241>0.1,EY240/EY241)","v":false},{"$f":"IF(EZ241>0.1,EZ240/EZ241)","v":false},{"$f":"IF(FA241>0.1,FA240/FA241)","v":false},{"$f":"IF(FB241>0.1,FB240/FB241)","v":false},{"$f":"IF(FC241>0.1,FC240/FC241)","v":false},{"$f":"IF(FD241>0.1,FD240/FD241)","v":false},{"$f":"IF(FE241>0.1,FE240/FE241)","v":false}]
[]
[null,"PLCR"]
[null,null,"PV of Net Rentals",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},{"$f":"NPV(G245,L245:FE245)","v":135655.58385600499},null,null,null,{"$f":"IF(L8,L240)","v":false},{"$f":"IF(M8,M240)","v":false},{"$f":"IF(N8,N240)","v":false},{"$f":"IF(O8,O240)","v":false},{"$f":"IF(P8,P240)","v":false},{"$f":"IF(Q8,Q240)","v":false},{"$f":"IF(R8,R240)","v":false},{"$f":"IF(S8,S240)","v":false},{"$f":"IF(T8,T240)","v":false},{"$f":"IF(U8,U240)","v":false},{"$f":"IF(V8,V240)","v":false},{"$f":"IF(W8,W240)","v":false},{"$f":"IF(X8,X240)","v":false},{"$f":"IF(Y8,Y240)","v":false},{"$f":"IF(Z8,Z240)","v":false},{"$f":"IF(AA8,AA240)","v":false},{"$f":"IF(AB8,AB240)","v":false},{"$f":"IF(AC8,AC240)","v":false},{"$f":"IF(AD8,AD240)","v":false},{"$f":"IF(AE8,AE240)","v":false},{"$f":"IF(AF8,AF240)","v":false},{"$f":"IF(AG8,AG240)","v":false},{"$f":"IF(AH8,AH240)","v":false},{"$f":"IF(AI8,AI240)","v":false},{"$f":"IF(AJ8,AJ240)","v":2058.5195678145751},{"$f":"IF(AK8,AK240)","v":2078.2215289763453},{"$f":"IF(AL8,AL240)","v":2098.1104856470183},{"$f":"IF(AM8,AM240)","v":2118.188192795631},{"$f":"IF(AN8,AN240)","v":2291.9375572983195},{"$f":"IF(AO8,AO240)","v":2515.1643522024146},{"$f":"IF(AP8,AP240)","v":2536.2087017749204},{"$f":"IF(AQ8,AQ240)","v":2557.4258716059771},{"$f":"IF(AR8,AR240)","v":2675.7940238570413},{"$f":"IF(AS8,AS240)","v":2711.8413749131651},{"$f":"IF(AT8,AT240)","v":2734.2895965398147},{"$f":"IF(AU8,AU240)","v":2756.9197460542509},{"$f":"IF(AV8,AV240)","v":2864.872167533123},{"$f":"IF(AW8,AW240)","v":2897.2259984041652},{"$f":"IF(AX8,AX240)","v":2921.2267116148487},{"$f":"IF(AY8,AY240)","v":2945.4221639048251},{"$f":"IF(AZ8,AZ240)","v":3148.899109429306},{"$f":"IF(BA8,BA240)","v":3182.6033776274603},{"$f":"IF(BB8,BB240)","v":3209.0178265454697},{"$f":"IF(BC8,BC240)","v":3235.6472347653466},{"$f":"IF(BD8,BD240)","v":3262.493297065681},{"$f":"IF(BE8,BE240)","v":3305.4764076602414},{"$f":"IF(BF8,BF240)","v":3332.8984099453155},{"$f":"IF(BG8,BG240)","v":3360.5434145163435},{"$f":"IF(BH8,BH240)","v":3388.4131775267183},{"$f":"IF(BI8,BI240)","v":3416.5094682120243},{"$f":"IF(BJ8,BJ240)","v":3444.8340689774341},{"$f":"IF(BK8,BK240)","v":3473.3887754855336},{"$f":"IF(BL8,BL240)","v":3502.1753967445979},{"$f":"IF(BM8,BM240)","v":3523.1276343577829},{"$f":"IF(BN8,BN240)","v":3544.2026288632433},{"$f":"IF(BO8,BO240)","v":3565.4010713298421},{"$f":"IF(BP8,BP240)","v":3586.7236564088107},{"$f":"IF(BQ8,BQ240)","v":3608.1710823488452},{"$f":"IF(BR8,BR240)","v":3628.9507940236713},{"$f":"IF(BS8,BS240)","v":3649.8450507527941},{"$f":"IF(BT8,BT240)","v":3670.8544309119729},{"$f":"IF(BU8,BU240)","v":3691.9795152241586},{"$f":"IF(BV8,BV240)","v":3713.2208867622471},{"$f":"IF(BW8,BW240)","v":3734.5791309517454},{"$f":"IF(BX8,BX240)","v":3756.0548355733399},{"$f":"IF(BY8,BY240)","v":3777.6485907653714},{"$f":"IF(BZ8,BZ240)","v":3799.3609890261941},{"$f":"IF(CA8,CA240)","v":3821.192625216443},{"$f":"IF(CB8,CB240)","v":3843.1440965611955},{"$f":"IF(CC8,CC240)","v":3865.2160026520251},{"$f":"IF(CD8,CD240)","v":3887.4089454489426},{"$f":"IF(CE8,CE240)","v":3909.7235292822334},{"$f":"IF(CF8,CF240)","v":3932.1603608541832},{"$f":"IF(CG8,CG240)","v":3954.7200492406796},{"$f":"IF(CH8,CH240)","v":3977.4032058927132},{"$f":"IF(CI8,CI240)","v":4000.2104446377498},{"$f":"IF(CJ8,CJ240)","v":4023.1423816809838},{"$f":"IF(CK8,CK240)","v":4046.1996356064765},{"$f":"IF(CL8,CL240)","v":4069.3828273781619},{"$f":"IF(CM8,CM240)","v":4092.6925803407385},{"$f":"IF(CN8,CN240)","v":4116.1295202204165},{"$f":"IF(CO8,CO240)","v":4139.6942751255547},{"$f":"IF(CP8,CP240)","v":4163.3874755471479},{"$f":"IF(CQ8,CQ240)","v":4187.2097543591935},{"$f":"IF(CR8,CR240)","v":4211.1617468189133},{"$f":"IF(CS8,CS240)","v":4235.2440905668436},{"$f":"IF(CT8,CT240)","v":4259.4574256267688},{"$f":"IF(CU8,CU240)","v":4283.8023944055458},{"$f":"IF(CV8,CV240)","v":4308.2796416927431},{"$f":"IF(CW8,CW240)","v":4332.8898146601605},{"$f":"IF(CX8,CX240)","v":4357.6335628611851},{"$f":"IF(CY8,CY240)","v":4382.5115382300064},{"$f":"IF(CZ8,CZ240)","v":4407.5243950806616},{"$f":"IF(DA8,DA240)","v":4432.6727901059412},{"$f":"IF(DB8,DB240)","v":4457.957382376122},{"$f":"IF(DC8,DC240)","v":4483.3788333375487},{"$f":"IF(DD8,DD240)","v":4508.9378068110382},{"$f":"IF(DE8,DE240)","v":4534.6349689901344},{"$f":"IF(DF8,DF240)","v":4560.4709884391723},{"$f":"IF(DG8,DG240)","v":4586.4465360912},{"$f":"IF(DH8,DH240)","v":4612.56228524569},{"$f":"IF(DI8,DI240)","v":4638.8189115661025},{"$f":"IF(DJ8,DJ240)","v":4665.2170930772591},{"$f":"IF(DK8,DK240)","v":4691.7575101625225},{"$f":"IF(DL8,DL240)","v":4718.4408455608163},{"$f":"IF(DM8,DM240)","v":4745.2677843634301},{"$f":"IF(DN8,DN240)","v":4772.2390140106527},{"$f":"IF(DO8,DO240)","v":4799.3552242882051},{"$f":"IF(DP8,DP240)","v":4826.6171073234709},{"$f":"IF(DQ8,DQ240)","v":4854.025357581535},{"$f":"IF(DR8,DR240)","v":4881.5806718610256},{"$f":"IF(DS8,DS240)","v":4909.2837492897334},{"$f":"IF(DT8,DT240)","v":4937.1352913200353},{"$f":"IF(DU8,DU240)","v":4965.1360017241059},{"$f":"IF(DV8,DV240)","v":4993.2865865889107},{"$f":"IF(DW8,DW240)","v":5021.5877543109864},{"$f":"IF(DX8,DX240)","v":5050.0402155909896},{"$f":"IF(DY8,DY240)","v":5078.6446834280414},{"$f":"IF(DZ8,DZ240)","v":5107.4018731138194},{"$f":"IF(EA8,EA240)","v":5136.3125022264439},{"$f":"IF(EB8,EB240)","v":5165.3772906241156},{"$f":"IF(EC8,EC240)","v":5194.5969604385173},{"$f":"IF(ED8,ED240)","v":5223.9722360679789},{"$f":"IF(EE8,EE240)","v":5253.503844170401},{"$f":"IF(EF8,EF240)","v":false},{"$f":"IF(EG8,EG240)","v":false},{"$f":"IF(EH8,EH240)","v":false},{"$f":"IF(EI8,EI240)","v":false},{"$f":"IF(EJ8,EJ240)","v":false},{"$f":"IF(EK8,EK240)","v":false},{"$f":"IF(EL8,EL240)","v":false},{"$f":"IF(EM8,EM240)","v":false},{"$f":"IF(EN8,EN240)","v":false},{"$f":"IF(EO8,EO240)","v":false},{"$f":"IF(EP8,EP240)","v":false},{"$f":"IF(EQ8,EQ240)","v":false},{"$f":"IF(ER8,ER240)","v":false},{"$f":"IF(ES8,ES240)","v":false},{"$f":"IF(ET8,ET240)","v":false},{"$f":"IF(EU8,EU240)","v":false},{"$f":"IF(EV8,EV240)","v":false},{"$f":"IF(EW8,EW240)","v":false},{"$f":"IF(EX8,EX240)","v":false},{"$f":"IF(EY8,EY240)","v":false},{"$f":"IF(EZ8,EZ240)","v":false},{"$f":"IF(FA8,FA240)","v":false},{"$f":"IF(FB8,FB240)","v":false},{"$f":"IF(FC8,FC240)","v":false},{"$f":"IF(FD8,FD240)","v":false},{"$f":"IF(FE8,FE240)","v":false}]
[null,null,"PV of Debt Service",null,"MM Rp",null,{"$f":"G245","v":2.2500000000000003E-2},{"$f":"NPV(G246,L246:FE246)","v":48488.27031168645},null,null,null,{"$f":"IF(L8,L241)","v":false},{"$f":"IF(M8,M241)","v":false},{"$f":"IF(N8,N241)","v":false},{"$f":"IF(O8,O241)","v":false},{"$f":"IF(P8,P241)","v":false},{"$f":"IF(Q8,Q241)","v":false},{"$f":"IF(R8,R241)","v":false},{"$f":"IF(S8,S241)","v":false},{"$f":"IF(T8,T241)","v":false},{"$f":"IF(U8,U241)","v":false},{"$f":"IF(V8,V241)","v":false},{"$f":"IF(W8,W241)","v":false},{"$f":"IF(X8,X241)","v":false},{"$f":"IF(Y8,Y241)","v":false},{"$f":"IF(Z8,Z241)","v":false},{"$f":"IF(AA8,AA241)","v":false},{"$f":"IF(AB8,AB241)","v":false},{"$f":"IF(AC8,AC241)","v":false},{"$f":"IF(AD8,AD241)","v":false},{"$f":"IF(AE8,AE241)","v":false},{"$f":"IF(AF8,AF241)","v":false},{"$f":"IF(AG8,AG241)","v":false},{"$f":"IF(AH8,AH241)","v":false},{"$f":"IF(AI8,AI241)","v":false},{"$f":"IF(AJ8,AJ241)","v":1567.7880292250652},{"$f":"IF(AK8,AK241)","v":1567.7880292250652},{"$f":"IF(AL8,AL241)","v":1567.7880292250652},{"$f":"IF(AM8,AM241)","v":1567.7880292250652},{"$f":"IF(AN8,AN241)","v":1567.7880292250652},{"$f":"IF(AO8,AO241)","v":1567.7880292250652},{"$f":"IF(AP8,AP241)","v":1567.7880292250652},{"$f":"IF(AQ8,AQ241)","v":1567.7880292250652},{"$f":"IF(AR8,AR241)","v":1567.7880292250652},{"$f":"IF(AS8,AS241)","v":1567.7880292250652},{"$f":"IF(AT8,AT241)","v":1567.7880292250652},{"$f":"IF(AU8,AU241)","v":1567.7880292250652},{"$f":"IF(AV8,AV241)","v":1567.7880292250652},{"$f":"IF(AW8,AW241)","v":1567.7880292250652},{"$f":"IF(AX8,AX241)","v":1567.7880292250652},{"$f":"IF(AY8,AY241)","v":1567.7880292250652},{"$f":"IF(AZ8,AZ241)","v":1567.7880292250652},{"$f":"IF(BA8,BA241)","v":1567.7880292250652},{"$f":"IF(BB8,BB241)","v":1567.7880292250652},{"$f":"IF(BC8,BC241)","v":1567.7880292250652},{"$f":"IF(BD8,BD241)","v":1567.7880292250652},{"$f":"IF(BE8,BE241)","v":1567.7880292250652},{"$f":"IF(BF8,BF241)","v":1567.7880292250652},{"$f":"IF(BG8,BG241)","v":1567.7880292250652},{"$f":"IF(BH8,BH241)","v":1567.7880292250652},{"$f":"IF(BI8,BI241)","v":1567.7880292250652},{"$f":"IF(BJ8,BJ241)","v":1567.7880292250652},{"$f":"IF(BK8,BK241)","v":1567.7880292250652},{"$f":"IF(BL8,BL241)","v":1567.7880292250652},{"$f":"IF(BM8,BM241)","v":1567.7880292250652},{"$f":"IF(BN8,BN241)","v":1567.7880292250652},{"$f":"IF(BO8,BO241)","v":1567.7880292250652},{"$f":"IF(BP8,BP241)","v":1567.7880292250652},{"$f":"IF(BQ8,BQ241)","v":1567.7880292250652},{"$f":"IF(BR8,BR241)","v":1567.7880292250652},{"$f":"IF(BS8,BS241)","v":1567.7880292250652},{"$f":"IF(BT8,BT241)","v":1567.7880292250652},{"$f":"IF(BU8,BU241)","v":1567.7880292250652},{"$f":"IF(BV8,BV241)","v":1567.7880292250652},{"$f":"IF(BW8,BW241)","v":1567.7880292250652},{"$f":"IF(BX8,BX241)","v":1567.7880292250652},{"$f":"IF(BY8,BY241)","v":1567.7880292250652},{"$f":"IF(BZ8,BZ241)","v":1567.7880292250652},{"$f":"IF(CA8,CA241)","v":1567.7880292250652},{"$f":"IF(CB8,CB241)","v":1567.7880292250652},{"$f":"IF(CC8,CC241)","v":1567.7880292250652},{"$f":"IF(CD8,CD241)","v":1567.7880292250652},{"$f":"IF(CE8,CE241)","v":1567.7880292250652},{"$f":"IF(CF8,CF241)","v":1567.7880292250652},{"$f":"IF(CG8,CG241)","v":1567.7880292250652},{"$f":"IF(CH8,CH241)","v":1567.7880292250652},{"$f":"IF(CI8,CI241)","v":1567.7880292250652},{"$f":"IF(CJ8,CJ241)","v":1567.7880292250652},{"$f":"IF(CK8,CK241)","v":1567.7880292250652},{"$f":"IF(CL8,CL241)","v":1567.7880292250652},{"$f":"IF(CM8,CM241)","v":1567.7880292250652},{"$f":"IF(CN8,CN241)","v":1567.7880292250652},{"$f":"IF(CO8,CO241)","v":1567.7880292250652},{"$f":"IF(CP8,CP241)","v":1567.7880292250652},{"$f":"IF(CQ8,CQ241)","v":1567.7880292250652},{"$f":"IF(CR8,CR241)","v":1567.7880292250652},{"$f":"IF(CS8,CS241)","v":1567.7880292250652},{"$f":"IF(CT8,CT241)","v":-106.50065914425677},{"$f":"IF(CU8,CU241)","v":-545.77634307059793},{"$f":"IF(CV8,CV241)","v":-548.89573286712675},{"$f":"IF(CW8,CW241)","v":-552.03207188356271},{"$f":"IF(CX8,CX241)","v":-555.18544304386148},{"$f":"IF(CY8,CY241)","v":-558.35592957713811},{"$f":"IF(CZ8,CZ241)","v":-561.54361501756659},{"$f":"IF(DA8,DA241)","v":-564.7485832042579},{"$f":"IF(DB8,DB241)","v":-567.97091828111832},{"$f":"IF(DC8,DC241)","v":-571.21070469668985},{"$f":"IF(DD8,DD241)","v":-574.46802720396533},{"$f":"IF(DE8,DE241)","v":-577.74297086018635},{"$f":"IF(DF8,DF241)","v":-581.03562102661817},{"$f":"IF(DG8,DG241)","v":-584.34606336830257},{"$f":"IF(DH8,DH241)","v":-587.67438385379114},{"$f":"IF(DI8,DI241)","v":-591.02066875485173},{"$f":"IF(DJ8,DJ241)","v":-594.385004646158},{"$f":"IF(DK8,DK241)","v":-597.76747840494954},{"$f":"IF(DL8,DL241)","v":-587.93953761435125},{"$f":"IF(DM8,DM241)","v":-591.28331398005207},{"$f":"IF(DN8,DN241)","v":-594.64508575982848},{"$f":"IF(DO8,DO241)","v":-598.02493909907923},{"$f":"IF(DP8,DP241)","v":-601.42296043711849},{"$f":"IF(DQ8,DQ241)","v":-604.83923650670067},{"$f":"IF(DR8,DR241)","v":-608.27385433352572},{"$f":"IF(DS8,DS241)","v":-611.72690123571761},{"$f":"IF(DT8,DT241)","v":-615.19846482327466},{"$f":"IF(DU8,DU241)","v":-618.68863299749819},{"$f":"IF(DV8,DV241)","v":-622.19749395038923},{"$f":"IF(DW8,DW241)","v":-625.72513616402398},{"$f":"IF(DX8,DX241)","v":-629.27164840989803},{"$f":"IF(DY8,DY241)","v":-632.83711974824428},{"$f":"IF(DZ8,DZ241)","v":-636.42163952732358},{"$f":"IF(EA8,EA241)","v":-640.02529738268413},{"$f":"IF(EB8,EB241)","v":-643.64818323639656},{"$f":"IF(EC8,EC241)","v":-647.29038729625518},{"$f":"IF(ED8,ED241)","v":-650.95200005495212},{"$f":"IF(EE8,EE241)","v":-654.63311228922055},{"$f":"IF(EF8,EF241)","v":false},{"$f":"IF(EG8,EG241)","v":false},{"$f":"IF(EH8,EH241)","v":false},{"$f":"IF(EI8,EI241)","v":false},{"$f":"IF(EJ8,EJ241)","v":false},{"$f":"IF(EK8,EK241)","v":false},{"$f":"IF(EL8,EL241)","v":false},{"$f":"IF(EM8,EM241)","v":false},{"$f":"IF(EN8,EN241)","v":false},{"$f":"IF(EO8,EO241)","v":false},{"$f":"IF(EP8,EP241)","v":false},{"$f":"IF(EQ8,EQ241)","v":false},{"$f":"IF(ER8,ER241)","v":false},{"$f":"IF(ES8,ES241)","v":false},{"$f":"IF(ET8,ET241)","v":false},{"$f":"IF(EU8,EU241)","v":false},{"$f":"IF(EV8,EV241)","v":false},{"$f":"IF(EW8,EW241)","v":false},{"$f":"IF(EX8,EX241)","v":false},{"$f":"IF(EY8,EY241)","v":false},{"$f":"IF(EZ8,EZ241)","v":false},{"$f":"IF(FA8,FA241)","v":false},{"$f":"IF(FB8,FB241)","v":false},{"$f":"IF(FC8,FC241)","v":false},{"$f":"IF(FD8,FD241)","v":false},{"$f":"IF(FE8,FE241)","v":false}]
[null,null,"PLCR",null,null,null,null,{"$f":"H245/H246","v":2.7976989689258893}]
[]
[null,"Graph"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8,L6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M8,M6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N8,N6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O8,O6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(P8,P6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q8,Q6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R8,R6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(S8,S6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(T8,T6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(U8,U6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(V8,V6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(W8,W6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(X8,X6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y8,Y6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z8,Z6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA8,AA6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB8,AB6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC8,AC6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD8,AD6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE8,AE6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF8,AF6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG8,AG6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH8,AH6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI8,AI6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ8,AJ6,NA())","v":44500},{"$f":"IF(AK8,AK6,NA())","v":44592},{"$f":"IF(AL8,AL6,NA())","v":44681},{"$f":"IF(AM8,AM6,NA())","v":44773},{"$f":"IF(AN8,AN6,NA())","v":44865},{"$f":"IF(AO8,AO6,NA())","v":44957},{"$f":"IF(AP8,AP6,NA())","v":45046},{"$f":"IF(AQ8,AQ6,NA())","v":45138},{"$f":"IF(AR8,AR6,NA())","v":45230},{"$f":"IF(AS8,AS6,NA())","v":45322},{"$f":"IF(AT8,AT6,NA())","v":45412},{"$f":"IF(AU8,AU6,NA())","v":45504},{"$f":"IF(AV8,AV6,NA())","v":45596},{"$f":"IF(AW8,AW6,NA())","v":45688},{"$f":"IF(AX8,AX6,NA())","v":45777},{"$f":"IF(AY8,AY6,NA())","v":45869},{"$f":"IF(AZ8,AZ6,NA())","v":45961},{"$f":"IF(BA8,BA6,NA())","v":46053},{"$f":"IF(BB8,BB6,NA())","v":46142},{"$f":"IF(BC8,BC6,NA())","v":46234},{"$f":"IF(BD8,BD6,NA())","v":46326},{"$f":"IF(BE8,BE6,NA())","v":46418},{"$f":"IF(BF8,BF6,NA())","v":46507},{"$f":"IF(BG8,BG6,NA())","v":46599},{"$f":"IF(BH8,BH6,NA())","v":46691},{"$f":"IF(BI8,BI6,NA())","v":46783},{"$f":"IF(BJ8,BJ6,NA())","v":46873},{"$f":"IF(BK8,BK6,NA())","v":46965},{"$f":"IF(BL8,BL6,NA())","v":47057},{"$f":"IF(BM8,BM6,NA())","v":47149},{"$f":"IF(BN8,BN6,NA())","v":47238},{"$f":"IF(BO8,BO6,NA())","v":47330},{"$f":"IF(BP8,BP6,NA())","v":47422},{"$f":"IF(BQ8,BQ6,NA())","v":47514},{"$f":"IF(BR8,BR6,NA())","v":47603},{"$f":"IF(BS8,BS6,NA())","v":47695},{"$f":"IF(BT8,BT6,NA())","v":47787},{"$f":"IF(BU8,BU6,NA())","v":47879},{"$f":"IF(BV8,BV6,NA())","v":47968},{"$f":"IF(BW8,BW6,NA())","v":48060},{"$f":"IF(BX8,BX6,NA())","v":48152},{"$f":"IF(BY8,BY6,NA())","v":48244},{"$f":"IF(BZ8,BZ6,NA())","v":48334},{"$f":"IF(CA8,CA6,NA())","v":48426},{"$f":"IF(CB8,CB6,NA())","v":48518},{"$f":"IF(CC8,CC6,NA())","v":48610},{"$f":"IF(CD8,CD6,NA())","v":48699},{"$f":"IF(CE8,CE6,NA())","v":48791},{"$f":"IF(CF8,CF6,NA())","v":48883},{"$f":"IF(CG8,CG6,NA())","v":48975},{"$f":"IF(CH8,CH6,NA())","v":49064},{"$f":"IF(CI8,CI6,NA())","v":49156},{"$f":"IF(CJ8,CJ6,NA())","v":49248},{"$f":"IF(CK8,CK6,NA())","v":49340},{"$f":"IF(CL8,CL6,NA())","v":49429},{"$f":"IF(CM8,CM6,NA())","v":49521},{"$f":"IF(CN8,CN6,NA())","v":49613},{"$f":"IF(CO8,CO6,NA())","v":49705},{"$f":"IF(CP8,CP6,NA())","v":49795},{"$f":"IF(CQ8,CQ6,NA())","v":49887},{"$f":"IF(CR8,CR6,NA())","v":49979},{"$f":"IF(CS8,CS6,NA())","v":50071},{"$f":"IF(CT8,CT6,NA())","v":50160},{"$f":"IF(CU8,CU6,NA())","v":50252},{"$f":"IF(CV8,CV6,NA())","v":50344},{"$f":"IF(CW8,CW6,NA())","v":50436},{"$f":"IF(CX8,CX6,NA())","v":50525},{"$f":"IF(CY8,CY6,NA())","v":50617},{"$f":"IF(CZ8,CZ6,NA())","v":50709},{"$f":"IF(DA8,DA6,NA())","v":50801},{"$f":"IF(DB8,DB6,NA())","v":50890},{"$f":"IF(DC8,DC6,NA())","v":50982},{"$f":"IF(DD8,DD6,NA())","v":51074},{"$f":"IF(DE8,DE6,NA())","v":51166},{"$f":"IF(DF8,DF6,NA())","v":51256},{"$f":"IF(DG8,DG6,NA())","v":51348},{"$f":"IF(DH8,DH6,NA())","v":51440},{"$f":"IF(DI8,DI6,NA())","v":51532},{"$f":"IF(DJ8,DJ6,NA())","v":51621},{"$f":"IF(DK8,DK6,NA())","v":51713},{"$f":"IF(DL8,DL6,NA())","v":51805},{"$f":"IF(DM8,DM6,NA())","v":51897},{"$f":"IF(DN8,DN6,NA())","v":51986},{"$f":"IF(DO8,DO6,NA())","v":52078},{"$f":"IF(DP8,DP6,NA())","v":52170},{"$f":"IF(DQ8,DQ6,NA())","v":52262},{"$f":"IF(DR8,DR6,NA())","v":52351},{"$f":"IF(DS8,DS6,NA())","v":52443},{"$f":"IF(DT8,DT6,NA())","v":52535},{"$f":"IF(DU8,DU6,NA())","v":52627},{"$f":"IF(DV8,DV6,NA())","v":52717},{"$f":"IF(DW8,DW6,NA())","v":52809},{"$f":"IF(DX8,DX6,NA())","v":52901},{"$f":"IF(DY8,DY6,NA())","v":52993},{"$f":"IF(DZ8,DZ6,NA())","v":53082},{"$f":"IF(EA8,EA6,NA())","v":53174},{"$f":"IF(EB8,EB6,NA())","v":53266},{"$f":"IF(EC8,EC6,NA())","v":53358},{"$f":"IF(ED8,ED6,NA())","v":53447},{"$f":"IF(EE8,EE6,NA())","v":53539},{"$f":"IF(EF8,EF6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EG8,EG6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EH8,EH6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EI8,EI6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EJ8,EJ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EK8,EK6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EL8,EL6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EM8,EM6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EN8,EN6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EO8,EO6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EP8,EP6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EQ8,EQ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ER8,ER6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ES8,ES6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ET8,ET6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EU8,EU6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EV8,EV6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EW8,EW6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EX8,EX6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EY8,EY6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EZ8,EZ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FA8,FA6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FB8,FB6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FC8,FC6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FD8,FD6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FE8,FE6,NA())","v":{"$error":"#N/A"}}]
[null,null,"Net Rentals",null,null,null,null,null,null,null,null,{"$f":"L240","v":0},{"$f":"M240","v":0},{"$f":"N240","v":0},{"$f":"O240","v":0},{"$f":"P240","v":0},{"$f":"Q240","v":0},{"$f":"R240","v":0},{"$f":"S240","v":0},{"$f":"T240","v":0},{"$f":"U240","v":0},{"$f":"V240","v":0},{"$f":"W240","v":0},{"$f":"X240","v":0},{"$f":"Y240","v":0},{"$f":"Z240","v":0},{"$f":"AA240","v":0},{"$f":"AB240","v":0},{"$f":"AC240","v":0},{"$f":"AD240","v":0},{"$f":"AE240","v":0},{"$f":"AF240","v":0},{"$f":"AG240","v":0},{"$f":"AH240","v":0},{"$f":"AI240","v":0},{"$f":"AJ240","v":2058.5195678145751},{"$f":"AK240","v":2078.2215289763453},{"$f":"AL240","v":2098.1104856470183},{"$f":"AM240","v":2118.188192795631},{"$f":"AN240","v":2291.9375572983195},{"$f":"AO240","v":2515.1643522024146},{"$f":"AP240","v":2536.2087017749204},{"$f":"AQ240","v":2557.4258716059771},{"$f":"AR240","v":2675.7940238570413},{"$f":"AS240","v":2711.8413749131651},{"$f":"AT240","v":2734.2895965398147},{"$f":"AU240","v":2756.9197460542509},{"$f":"AV240","v":2864.872167533123},{"$f":"AW240","v":2897.2259984041652},{"$f":"AX240","v":2921.2267116148487},{"$f":"AY240","v":2945.4221639048251},{"$f":"AZ240","v":3148.899109429306},{"$f":"BA240","v":3182.6033776274603},{"$f":"BB240","v":3209.0178265454697},{"$f":"BC240","v":3235.6472347653466},{"$f":"BD240","v":3262.493297065681},{"$f":"BE240","v":3305.4764076602414},{"$f":"BF240","v":3332.8984099453155},{"$f":"BG240","v":3360.5434145163435},{"$f":"BH240","v":3388.4131775267183},{"$f":"BI240","v":3416.5094682120243},{"$f":"BJ240","v":3444.8340689774341},{"$f":"BK240","v":3473.3887754855336},{"$f":"BL240","v":3502.1753967445979},{"$f":"BM240","v":3523.1276343577829},{"$f":"BN240","v":3544.2026288632433},{"$f":"BO240","v":3565.4010713298421},{"$f":"BP240","v":3586.7236564088107},{"$f":"BQ240","v":3608.1710823488452},{"$f":"BR240","v":3628.9507940236713},{"$f":"BS240","v":3649.8450507527941},{"$f":"BT240","v":3670.8544309119729},{"$f":"BU240","v":3691.9795152241586},{"$f":"BV240","v":3713.2208867622471},{"$f":"BW240","v":3734.5791309517454},{"$f":"BX240","v":3756.0548355733399},{"$f":"BY240","v":3777.6485907653714},{"$f":"BZ240","v":3799.3609890261941},{"$f":"CA240","v":3821.192625216443},{"$f":"CB240","v":3843.1440965611955},{"$f":"CC240","v":3865.2160026520251},{"$f":"CD240","v":3887.4089454489426},{"$f":"CE240","v":3909.7235292822334},{"$f":"CF240","v":3932.1603608541832},{"$f":"CG240","v":3954.7200492406796},{"$f":"CH240","v":3977.4032058927132},{"$f":"CI240","v":4000.2104446377498},{"$f":"CJ240","v":4023.1423816809838},{"$f":"CK240","v":4046.1996356064765},{"$f":"CL240","v":4069.3828273781619},{"$f":"CM240","v":4092.6925803407385},{"$f":"CN240","v":4116.1295202204165},{"$f":"CO240","v":4139.6942751255547},{"$f":"CP240","v":4163.3874755471479},{"$f":"CQ240","v":4187.2097543591935},{"$f":"CR240","v":4211.1617468189133},{"$f":"CS240","v":4235.2440905668436},{"$f":"CT240","v":4259.4574256267688},{"$f":"CU240","v":4283.8023944055458},{"$f":"CV240","v":4308.2796416927431},{"$f":"CW240","v":4332.8898146601605},{"$f":"CX240","v":4357.6335628611851},{"$f":"CY240","v":4382.5115382300064},{"$f":"CZ240","v":4407.5243950806616},{"$f":"DA240","v":4432.6727901059412},{"$f":"DB240","v":4457.957382376122},{"$f":"DC240","v":4483.3788333375487},{"$f":"DD240","v":4508.9378068110382},{"$f":"DE240","v":4534.6349689901344},{"$f":"DF240","v":4560.4709884391723},{"$f":"DG240","v":4586.4465360912},{"$f":"DH240","v":4612.56228524569},{"$f":"DI240","v":4638.8189115661025},{"$f":"DJ240","v":4665.2170930772591},{"$f":"DK240","v":4691.7575101625225},{"$f":"DL240","v":4718.4408455608163},{"$f":"DM240","v":4745.2677843634301},{"$f":"DN240","v":4772.2390140106527},{"$f":"DO240","v":4799.3552242882051},{"$f":"DP240","v":4826.6171073234709},{"$f":"DQ240","v":4854.025357581535},{"$f":"DR240","v":4881.5806718610256},{"$f":"DS240","v":4909.2837492897334},{"$f":"DT240","v":4937.1352913200353},{"$f":"DU240","v":4965.1360017241059},{"$f":"DV240","v":4993.2865865889107},{"$f":"DW240","v":5021.5877543109864},{"$f":"DX240","v":5050.0402155909896},{"$f":"DY240","v":5078.6446834280414},{"$f":"DZ240","v":5107.4018731138194},{"$f":"EA240","v":5136.3125022264439},{"$f":"EB240","v":5165.3772906241156},{"$f":"EC240","v":5194.5969604385173},{"$f":"ED240","v":5223.9722360679789},{"$f":"EE240","v":5253.503844170401},{"$f":"EF240","v":473.31935203141313},{"$f":"EG240","v":476.21410331832158},{"$f":"EH240","v":479.12655847678548},{"$f":"EI240","v":482.05682578106968},{"$f":"EJ240","v":485.00501416762887},{"$f":"EK240","v":0},{"$f":"EL240","v":0},{"$f":"EM240","v":0},{"$f":"EN240","v":0},{"$f":"EO240","v":0},{"$f":"EP240","v":0},{"$f":"EQ240","v":0},{"$f":"ER240","v":0},{"$f":"ES240","v":0},{"$f":"ET240","v":0},{"$f":"EU240","v":0},{"$f":"EV240","v":0},{"$f":"EW240","v":0},{"$f":"EX240","v":0},{"$f":"EY240","v":0},{"$f":"EZ240","v":0},{"$f":"FA240","v":0},{"$f":"FB240","v":0},{"$f":"FC240","v":0},{"$f":"FD240","v":0},{"$f":"FE240","v":0}]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"L241","v":0},{"$f":"M241","v":0},{"$f":"N241","v":0},{"$f":"O241","v":0},{"$f":"P241","v":0},{"$f":"Q241","v":0},{"$f":"R241","v":0},{"$f":"S241","v":0},{"$f":"T241","v":0},{"$f":"U241","v":0},{"$f":"V241","v":0},{"$f":"W241","v":0},{"$f":"X241","v":0},{"$f":"Y241","v":0},{"$f":"Z241","v":0},{"$f":"AA241","v":0},{"$f":"AB241","v":0},{"$f":"AC241","v":0},{"$f":"AD241","v":0},{"$f":"AE241","v":0},{"$f":"AF241","v":0},{"$f":"AG241","v":0},{"$f":"AH241","v":0},{"$f":"AI241","v":0},{"$f":"AJ241","v":1567.7880292250652},{"$f":"AK241","v":1567.7880292250652},{"$f":"AL241","v":1567.7880292250652},{"$f":"AM241","v":1567.7880292250652},{"$f":"AN241","v":1567.7880292250652},{"$f":"AO241","v":1567.7880292250652},{"$f":"AP241","v":1567.7880292250652},{"$f":"AQ241","v":1567.7880292250652},{"$f":"AR241","v":1567.7880292250652},{"$f":"AS241","v":1567.7880292250652},{"$f":"AT241","v":1567.7880292250652},{"$f":"AU241","v":1567.7880292250652},{"$f":"AV241","v":1567.7880292250652},{"$f":"AW241","v":1567.7880292250652},{"$f":"AX241","v":1567.7880292250652},{"$f":"AY241","v":1567.7880292250652},{"$f":"AZ241","v":1567.7880292250652},{"$f":"BA241","v":1567.7880292250652},{"$f":"BB241","v":1567.7880292250652},{"$f":"BC241","v":1567.7880292250652},{"$f":"BD241","v":1567.7880292250652},{"$f":"BE241","v":1567.7880292250652},{"$f":"BF241","v":1567.7880292250652},{"$f":"BG241","v":1567.7880292250652},{"$f":"BH241","v":1567.7880292250652},{"$f":"BI241","v":1567.7880292250652},{"$f":"BJ241","v":1567.7880292250652},{"$f":"BK241","v":1567.7880292250652},{"$f":"BL241","v":1567.7880292250652},{"$f":"BM241","v":1567.7880292250652},{"$f":"BN241","v":1567.7880292250652},{"$f":"BO241","v":1567.7880292250652},{"$f":"BP241","v":1567.7880292250652},{"$f":"BQ241","v":1567.7880292250652},{"$f":"BR241","v":1567.7880292250652},{"$f":"BS241","v":1567.7880292250652},{"$f":"BT241","v":1567.7880292250652},{"$f":"BU241","v":1567.7880292250652},{"$f":"BV241","v":1567.7880292250652},{"$f":"BW241","v":1567.7880292250652},{"$f":"BX241","v":1567.7880292250652},{"$f":"BY241","v":1567.7880292250652},{"$f":"BZ241","v":1567.7880292250652},{"$f":"CA241","v":1567.7880292250652},{"$f":"CB241","v":1567.7880292250652},{"$f":"CC241","v":1567.7880292250652},{"$f":"CD241","v":1567.7880292250652},{"$f":"CE241","v":1567.7880292250652},{"$f":"CF241","v":1567.7880292250652},{"$f":"CG241","v":1567.7880292250652},{"$f":"CH241","v":1567.7880292250652},{"$f":"CI241","v":1567.7880292250652},{"$f":"CJ241","v":1567.7880292250652},{"$f":"CK241","v":1567.7880292250652},{"$f":"CL241","v":1567.7880292250652},{"$f":"CM241","v":1567.7880292250652},{"$f":"CN241","v":1567.7880292250652},{"$f":"CO241","v":1567.7880292250652},{"$f":"CP241","v":1567.7880292250652},{"$f":"CQ241","v":1567.7880292250652},{"$f":"CR241","v":1567.7880292250652},{"$f":"CS241","v":1567.7880292250652},{"$f":"CT241","v":-106.50065914425677},{"$f":"CU241","v":-545.77634307059793},{"$f":"CV241","v":-548.89573286712675},{"$f":"CW241","v":-552.03207188356271},{"$f":"CX241","v":-555.18544304386148},{"$f":"CY241","v":-558.35592957713811},{"$f":"CZ241","v":-561.54361501756659},{"$f":"DA241","v":-564.7485832042579},{"$f":"DB241","v":-567.97091828111832},{"$f":"DC241","v":-571.21070469668985},{"$f":"DD241","v":-574.46802720396533},{"$f":"DE241","v":-577.74297086018635},{"$f":"DF241","v":-581.03562102661817},{"$f":"DG241","v":-584.34606336830257},{"$f":"DH241","v":-587.67438385379114},{"$f":"DI241","v":-591.02066875485173},{"$f":"DJ241","v":-594.385004646158},{"$f":"DK241","v":-597.76747840494954},{"$f":"DL241","v":-587.93953761435125},{"$f":"DM241","v":-591.28331398005207},{"$f":"DN241","v":-594.64508575982848},{"$f":"DO241","v":-598.02493909907923},{"$f":"DP241","v":-601.42296043711849},{"$f":"DQ241","v":-604.83923650670067},{"$f":"DR241","v":-608.27385433352572},{"$f":"DS241","v":-611.72690123571761},{"$f":"DT241","v":-615.19846482327466},{"$f":"DU241","v":-618.68863299749819},{"$f":"DV241","v":-622.19749395038923},{"$f":"DW241","v":-625.72513616402398},{"$f":"DX241","v":-629.27164840989803},{"$f":"DY241","v":-632.83711974824428},{"$f":"DZ241","v":-636.42163952732358},{"$f":"EA241","v":-640.02529738268413},{"$f":"EB241","v":-643.64818323639656},{"$f":"EC241","v":-647.29038729625518},{"$f":"ED241","v":-650.95200005495212},{"$f":"EE241","v":-654.63311228922055},{"$f":"EF241","v":-658.33381505894749},{"$f":"EG241","v":-59.31320200894902},{"$f":"EH241","v":-59.675952796782163},{"$f":"EI241","v":-60.040922114885397},{"$f":"EJ241","v":-60.408123531462365},{"$f":"EK241","v":-60.777570697697854},{"$f":"EL241","v":0},{"$f":"EM241","v":0},{"$f":"EN241","v":0},{"$f":"EO241","v":0},{"$f":"EP241","v":0},{"$f":"EQ241","v":0},{"$f":"ER241","v":0},{"$f":"ES241","v":0},{"$f":"ET241","v":0},{"$f":"EU241","v":0},{"$f":"EV241","v":0},{"$f":"EW241","v":0},{"$f":"EX241","v":0},{"$f":"EY241","v":0},{"$f":"EZ241","v":0},{"$f":"FA241","v":0},{"$f":"FB241","v":0},{"$f":"FC241","v":0},{"$f":"FD241","v":0},{"$f":"FE241","v":0}]

{"sheet":"Annual Model","index":6,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,{"$f":"YEAR('Financial Model'!L6)","v":2019}]

{"sheet":"Scenario","index":7,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
["Overall Scenario"]
[null,null,"Scenario Number",null,4,null,"PR IRR",{"$f":"'Financial Model'!G177","v":0.16256056427955631}]
[]
[null,null,null,null,1,2,3,4,null,{"$f":"INDEX(E5:H5,$E$3)","v":4}]
[null,null,null,null,"Base Case","Low Case","High Case","Sensititivy",null,{"$f":"INDEX(E6:H6,$E$3)","v":"Sensititivy"}]
[null,null,"Percent Sold",null,0.01,0,0.04,{"$f":"E7","v":0.01},null,{"$f":"INDEX(E7:H7,$E$3)","v":0.01}]
[null,null,"Price Inflation",null,3.5000000000000003E-2,0.02,0.04,{"$f":"E8","v":3.5000000000000003E-2},null,{"$f":"INDEX(E8:H8,$E$3)","v":3.5000000000000003E-2}]
[null,null,"Cost Inflation",null,0.05,0.06,0.04,0.05,null,0.05]
[null,null,"Delinquency in Payment",null,0.1,0.2,0.05,{"$f":"E10","v":0.1},null,0.1]
[null,null,"Repayment of Delinquent Accounts",null,5,10,3,{"$f":"E11","v":5},null,5]
[null,null,"Percent of Delinquent Accounts Paid",null,0.8,0.6,0.9,0.8,null,0.8]
[null,null,"Capital Expenditure",null,3.2,4,3.1,{"$f":"E13","v":3.2},null,3.2]
[null,null,"Revenue Unit 1",null,1.3,1.1000000000000001,1.4,{"$f":"E14","v":1.3},null,1.3]
[null,null,"Revenue Unit 2",null,1.6,1.4,1.7,{"$f":"E15","v":1.6},null,1.6]
[null,null,"Revenue Unit 3",null,2.2000000000000002,2,2.2999999999999998,2.2000000000000002,null,2.2000000000000002]
[null,null,"Variable Cost",null,0.02,0.04,0.01,{"$f":"E17","v":0.02},null,0.02]
[null,null,"Fixed Cost",null,0.1,0.2,0.08,{"$f":"E18","v":0.1},null,0.1]
[null,null,"Cap Rate",null,0.08,0.09,7.0000000000000007E-2,{"$f":"E19","v":0.08},null,0.08]
[null,null,"Vacancy",null,1,2,3,{"$f":"E20","v":1},null,1]
[]
["Time Series Scenario"]
[null,"Vacancy Code",null,null,{"$f":"J20","v":1}]
[]
[null,"Vacancy Rate - Unit 1",null,null,"2019-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01"]
[null,null,"Base Case",null,null,0.3,0.25,0.22,0.2,0.15]
[null,null,"Worst Case ",null,null,0.35,0.3,0.25,0.2,0.2]
[null,null,"High Case",null,null,0.2,0.15,0.12,0.1,0.1]
[]
[null,null,{"$f":"INDEX(C26:C28,$E$23)","v":"Base Case"},null,null,{"$f":"INDEX(F26:F28,$E$23)","v":0.3},0.25,0.22,0.2,0.15]
[]
[null,"Vacancy Rate - Unit 2"]
[null,null,"Base Case",null,null,0.32,0.27,0.24,0.21,0.16]
[null,null,"Worst Case ",null,null,0.35,0.3,0.25,0.2,0.2]
[null,null,"High Case",null,null,0.2,0.15,0.12,0.1,0.1]
[]
[null,null,{"$f":"INDEX(C33:C35,$E$23)","v":"Base Case"},null,null,{"$f":"INDEX(F33:F35,$E$23)","v":0.32},{"$f":"INDEX(G33:G35,$E$23)","v":0.27},0.24,0.21,0.16]
[]
[null,"Vacancy Rate - Unit 3"]
[null,null,"Base Case",null,null,0.25,0.22,0.2,0.18,0.14000000000000001]
[null,null,"Worst Case ",null,null,0.35,0.3,0.25,0.2,0.2]
[null,null,"High Case",null,null,0.2,0.15,0.12,0.1,0.1]
[]
[null,null,{"$f":"INDEX(C40:C42,$E$23)","v":"Base Case"},null,null,{"$f":"INDEX(F40:F42,$E$23)","v":0.25},{"$f":"INDEX(G40:G42,$E$23)","v":0.22},0.2,0.18,0.14000000000000001]

{"sheet":"Financial Model Exercise","index":8,"n_rows":252,"n_cols":161,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["TIMELINE",null,null,null,null,null,"Driver 1","Driver 2","Driver 3","Sum","Start"]
[null,"Period",null,null,"Number",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,"Construction Period",null,null,"Flag",null,{"$f":"G13","v":24},null,null,null,null,{"$f":"L2<=$G3","v":true},{"$f":"M2<=$G3","v":true},{"$f":"N2<=$G3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BZ2<=$G3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EL2<=$G3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months Period",null,null,"Month",null,{"$f":"G18","v":1},{"$f":"G19","v":3},null,null,null,{"$f":"IF(L3,$G$4,$H$4)","v":1},{"$f":"IF(M3,$G$4,$H$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BY3,$G$4,$H$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EK3,$G$4,$H$4)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Start of Period",null,null,"Date",null,null,null,null,null,null,{"$f":"K6+1","v":"2019-08-01"},{"$f":"L6+1","v":"2019-09-01"},"2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01",{"$f":"AD6+1","v":"2021-03-01"},"2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-11-01","2022-02-01","2022-05-01","2022-08-01","2022-11-01","2023-02-01","2023-05-01","2023-08-01","2023-11-01","2024-02-01","2024-05-01","2024-08-01","2024-11-01","2025-02-01","2025-05-01","2025-08-01","2025-11-01","2026-02-01","2026-05-01","2026-08-01","2026-11-01","2027-02-01","2027-05-01","2027-08-01","2027-11-01","2028-02-01","2028-05-01","2028-08-01","2028-11-01","2029-02-01","2029-05-01","2029-08-01","2029-11-01","2030-02-01","2030-05-01","2030-08-01","2030-11-01","2031-02-01","2031-05-01","2031-08-01",{"$f":"BX6+1","v":"2031-11-01"},"2032-02-01","2032-05-01","2032-08-01","2032-11-01","2033-02-01","2033-05-01","2033-08-01","2033-11-01","2034-02-01","2034-05-01","2034-08-01","2034-11-01","2035-02-01","2035-05-01","2035-08-01","2035-11-01","2036-02-01","2036-05-01","2036-08-01","2036-11-01","2037-02-01","2037-05-01","2037-08-01","2037-11-01","2038-02-01","2038-05-01","2038-08-01","2038-11-01","2039-02-01","2039-05-01","2039-08-01","2039-11-01","2040-02-01","2040-05-01","2040-08-01","2040-11-01","2041-02-01","2041-05-01","2041-08-01","2041-11-01","2042-02-01","2042-05-01","2042-08-01","2042-11-01","2043-02-01","2043-05-01","2043-08-01","2043-11-01","2044-02-01","2044-05-01","2044-08-01","2044-11-01","2045-02-01","2045-05-01","2045-08-01","2045-11-01","2046-02-01","2046-05-01","2046-08-01","2046-11-01","2047-02-01","2047-05-01","2047-08-01",{"$f":"EJ6+1","v":"2047-11-01"},"2048-02-01","2048-05-01","2048-08-01","2048-11-01","2049-02-01","2049-05-01","2049-08-01","2049-11-01","2050-02-01","2050-05-01","2050-08-01","2050-11-01","2051-02-01","2051-05-01","2051-08-01","2051-11-01","2052-02-01","2052-05-01","2052-08-01","2052-11-01"]
[null,"End of Period",null,null,"Date",null,{"$f":"G12-1","v":"2019-07-31"},null,null,null,{"$f":"G6","v":"2019-07-31"},{"$f":"EDATE(L5,L4)-1","v":"2019-08-31"},{"$f":"EDATE(M5,M4)-1","v":"2019-09-30"},"2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28",{"$f":"EDATE(AE5,AE4)-1","v":"2021-03-31"},"2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-10-31","2022-01-31","2022-04-30","2022-07-31","2022-10-31","2023-01-31","2023-04-30","2023-07-31","2023-10-31","2024-01-31","2024-04-30","2024-07-31","2024-10-31","2025-01-31","2025-04-30","2025-07-31","2025-10-31","2026-01-31","2026-04-30","2026-07-31","2026-10-31","2027-01-31","2027-04-30","2027-07-31","2027-10-31","2028-01-31","2028-04-30","2028-07-31","2028-10-31","2029-01-31","2029-04-30","2029-07-31","2029-10-31","2030-01-31","2030-04-30","2030-07-31","2030-10-31","2031-01-31","2031-04-30","2031-07-31","2031-10-31",{"$f":"EDATE(BY5,BY4)-1","v":"2032-01-31"},"2032-04-30","2032-07-31","2032-10-31","2033-01-31","2033-04-30","2033-07-31","2033-10-31","2034-01-31","2034-04-30","2034-07-31","2034-10-31","2035-01-31","2035-04-30","2035-07-31","2035-10-31","2036-01-31","2036-04-30","2036-07-31","2036-10-31","2037-01-31","2037-04-30","2037-07-31","2037-10-31","2038-01-31","2038-04-30","2038-07-31","2038-10-31","2039-01-31","2039-04-30","2039-07-31","2039-10-31","2040-01-31","2040-04-30","2040-07-31","2040-10-31","2041-01-31","2041-04-30","2041-07-31","2041-10-31","2042-01-31","2042-04-30","2042-07-31","2042-10-31","2043-01-31","2043-04-30","2043-07-31","2043-10-31","2044-01-31","2044-04-30","2044-07-31","2044-10-31","2045-01-31","2045-04-30","2045-07-31","2045-10-31","2046-01-31","2046-04-30","2046-07-31","2046-10-31","2047-01-31","2047-04-30","2047-07-31","2047-10-31",{"$f":"EDATE(EK5,EK4)-1","v":"2048-01-31"},"2048-04-30","2048-07-31","2048-10-31","2049-01-31","2049-04-30","2049-07-31","2049-10-31","2050-01-31","2050-04-30","2050-07-31","2050-10-31","2051-01-31","2051-04-30","2051-07-31","2051-10-31","2052-01-31","2052-04-30","2052-07-31","2052-10-31","2053-01-31"]
[null,"Year",null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(L6)","v":2019},{"$f":"YEAR(M6)","v":2019},2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"YEAR(BY6)","v":2032},2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,{"$f":"YEAR(EK6)","v":2048},2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053]
[null,"Operation Switch",null,null,"Flag",null,{"$f":"G14","v":"2021-08-01"},{"$f":"G16","v":"2046-08-01"},null,{"$f":"SUM(L8:FE8)","v":100},null,{"$f":"AND(L5>=$G$8,L5<$H$8)*1","v":0},{"$f":"AND(M5>=$G$8,M5<$H$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BY5>=$G$8,BY5<$H$8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"AND(EK5>=$G$8,EK5<$H$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Input"]
[null,"Time"]
[null,null,"Start Date",null,"Date",null,"2019-08-01"]
[null,null,"Construction Period",null,"Month",null,24]
[null,null,"Operation Date",null,"Date",null,{"$f":"EDATE(G12,G13)","v":"2021-08-01"}]
[null,null,"Operation Period",null,"Years",null,25]
[null,null,"Shutdown Date",null,"Date",null,{"$f":"EDATE(G14,G15*12)","v":"2046-08-01"}]
[]
[null,null,"Months per Period Construction",null,"Months",null,1]
[null,null,"Months per Period Operation",null,"Months",null,3]
[]
[null,"Physical Operation"]
[null,null,"Building Capacity"]
[null,null,null,"Unit Type 1","Number",null,359]
[null,null,null,"Unit Type 2","Number",null,239]
[null,null,null,"Unit Type 3","Number",null,120]
[]
[null,null,null,"Unit Type 1","Sqm",null,24]
[null,null,null,"Unit Type 2","Sqm",null,36]
[null,null,null,"Unit Type 3","Sqm",null,40]
[]
[null,"Vacancy Rate"]
[null,null,"Year",null,null,null,null,{"$f":"G12","v":"2019-08-01"},{"$f":"G14","v":"2021-08-01"},{"$f":"EDATE(I32,12)","v":"2022-08-01"},{"$f":"EDATE(J32,12)","v":"2023-08-01"},"2024-08-01","2025-08-01"]
[null,null,"Vacancy Rate Unit 1",null,"Percentage",null,null,{"$f":"Scenario!E30","v":0},{"$f":"Scenario!F30","v":0.3},{"$f":"Scenario!G30","v":0.25},{"$f":"Scenario!H30","v":0.22},{"$f":"Scenario!I30","v":0.2},{"$f":"Scenario!J30","v":0.15}]
[null,null,"Vacancy Rate Unit 2",null,"Percentage",null,null,{"$f":"Scenario!E37","v":0},{"$f":"Scenario!F37","v":0.32},{"$f":"Scenario!G37","v":0.27},{"$f":"Scenario!H37","v":0.24},{"$f":"Scenario!I37","v":0.21},{"$f":"Scenario!J37","v":0.16}]
[null,null,"Vacancy Rate Unit 3",null,"Percentage",null,null,{"$f":"Scenario!E44","v":0},{"$f":"Scenario!F44","v":0.25},{"$f":"Scenario!G44","v":0.22},{"$f":"Scenario!H44","v":0.2},{"$f":"Scenario!I44","v":0.18},{"$f":"Scenario!J44","v":0.14000000000000001}]
[]
[null,"Percent of Units Sold"]
[null,null,null,"Year",null,null,{"$f":"YEAR(G12)","v":2019},{"$f":"G38+5","v":2024},{"$f":"H38+5","v":2029},{"$f":"I38+5","v":2034},{"$f":"J38+5","v":2039}]
[null,null,null,"Unit Type 1",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},{"$f":"I39","v":0.01},{"$f":"J39","v":0.01}]
[null,null,null,"Unit Type 2",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},{"$f":"I40","v":0.01},0.01]
[null,null,null,"Unit Type 3",null,null,0,0,{"$f":"Scenario!$J$7","v":0.01},0.01,0.01]
[]
[null,"Inflation Rate"]
[null,null,"Year",null,null,null,2019,2020,2021,2022,2023]
[null,null,"Price Inflation",null,null,null,0.04,0.05,4.4999999999999998E-2,0.04,{"$f":"Scenario!J8","v":3.5000000000000003E-2}]
[null,null,"Operation and Maintence Inflation",null,null,null,0.05,0.05,0.05,0.05,{"$f":"Scenario!J9","v":0.05}]
[]
[null,"Delinquency in Payment",null,null,"%",null,{"$f":"Scenario!J10","v":0.1}]
[null,"Repayment of Delinquent Accounts",null,null,"Quarter",null,{"$f":"Scenario!J11","v":5}]
[null,"Percent of Delinquent Accounts Paid",null,null,"%",null,{"$f":"Scenario!J12","v":0.8}]
[]
[null,"Capital Expenditure"]
[null,null,"Capital Expenditure per Sqm",null,"MM Rp/sqm",null,{"$f":"Scenario!J13","v":3.2}]
[null,null,"Other",null,"% of Cap Exp",null,0.02]
[null,null,"Unit Expenditures",null,"MM Rp/Unit",null,0.75]
[]
[null,null,"Construction Month",null,"Month",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,"S-Curve",null,"%",null,{"$f":"G27/2","v":12},{"$f":"G58*0.3","v":3.5999999999999996},{"$f":"SUM(J58:AH58)","v":0.99923974980212826},{"$f":"_xlfn.NORM.DIST(J57,$G$58,$H$58,0)","v":1.0404705094438521E-3},{"$f":"_xlfn.NORM.DIST(K57,$G$58,$H$58,0)","v":2.3393151344773175E-3},4.8689723593245901E-3,9.3815697320196213E-3,1.6734137615569421E-2,2.7632538553541298E-2,4.2240383882154349E-2,5.9775683611953075E-2,7.8308854280639606E-2,9.4970081712813681E-2,0.10662336306184676,0.11081730011150909,0.10662336306184676,9.4970081712813681E-2,7.8308854280639606E-2,5.9775683611953075E-2,4.2240383882154349E-2,2.7632538553541298E-2,1.6734137615569421E-2,9.3815697320196213E-3,4.8689723593245901E-3,2.3393151344773175E-3,1.0404705094438521E-3,4.2841083230308485E-4,1.6329795074908278E-4,0]
[null,null,"Normalised S-Curve",null,"%",null,null,null,{"$f":"SUM(J59:AH59)","v":1.0000000000000002},{"$f":"J58/$I$58","v":1.0412621291836003E-3},{"$f":"K58/$I$58","v":2.3410949523780997E-3},4.8726768128357131E-3,9.3887074987533091E-3,1.6746869426364549E-2,2.7653562179660241E-2,4.2272521575046317E-2,5.9821162662704312E-2,7.8368433898017467E-2,9.5042337668832605E-2,0.10670448516780939,0.11090161308480111,0.10670448516780939,9.5042337668832605E-2,7.8368433898017467E-2,5.9821162662704312E-2,4.2272521575046317E-2,2.7653562179660241E-2,1.6746869426364549E-2,9.3887074987533091E-3,4.8726768128357131E-3,2.3410949523780997E-3,1.0412621291836003E-3,4.2873677952455329E-4,1.6342219250327003E-4,0]
[]
[null,"Revenue"]
[null,null,"Unit Type 1",null,"Rp/Unit",null,{"$f":"Scenario!J14","v":1.3}]
[null,null,"Unit Type 2",null,"Rp/Unit",null,{"$f":"Scenario!J15","v":1.6}]
[null,null,"Unit Type 3",null,"Rp/Unit",null,{"$f":"Scenario!J16","v":2.2000000000000002}]
[]
[null,"Operation & Maintenance"]
[null,null,"Variable Cost",null,"%/Yr",null,{"$f":"Scenario!J17","v":0.02}]
[null,null,"Fixed Cost",null,"MM Rp/Sqm",null,{"$f":"Scenario!J18","v":0.1}]
[]
[null,"Cap Rate on Sale",null,null,"%",null,{"$f":"Scenario!J19","v":0.08}]
[]
[null,"Financing Cost"]
[null,null,"Debt Finance Percent",null,"%",null,0.8]
[null,null,"Base Rate",null,"%",null,7.0000000000000007E-2]
[null,null,"Credit Spread",null,"%",null,0.02]
[]
[null,null,"Maturity after COD",null,"Years",null,20]
[null,null,"Start Repayment",null,"Date"]
[null,null,"Finished Repayment",null,"Date"]
[]
["Operating Analysis"]
[]
[null,"Project Capacity Before Sales"]
[null,null,"Unit 1",null,"Units","sqm/number",{"$f":"G23","v":359},null,null,null,null,{"$f":"$G84*L$8","v":0},{"$f":"$G84*M$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,{"$f":"$G84*BY$8","v":359},359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,0,0,0,0,0,{"$f":"$G84*EK$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"Units","sqm/number",{"$f":"G24","v":239},null,null,null,null,{"$f":"$G85*L$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"Units","sqm/number",{"$f":"G25","v":120},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Units","sqm/number",{"$f":"SUM(G84:G86)","v":718},null,null,null,null,{"$f":"SUM(L84:L86)","v":0},{"$f":"SUM(M84:M86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,{"$f":"SUM(BY84:BY86)","v":718},718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,718,0,0,0,0,0,{"$f":"SUM(EK84:EK86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Percent of Units Sold"]
[null,null,"Unit 1",null,"Units","Percent of Year",{"$f":"$G$19/12","v":0.25},null,null,{"$f":"SUM(L90:FE90)","v":0}]
[null,null,"Unit 2",null,"Units","Percent of Year",{"$f":"$G$19/12","v":0.25},null,null,{"$f":"SUM(L91:FE91)","v":0.24250000000000016},null,{"$f":"LOOKUP(L$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(M$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(N$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(O$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(P$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Q$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(R$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(S$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(T$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(U$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(V$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(W$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(X$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Y$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(Z$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AA$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AB$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AC$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AD$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AE$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AF$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AG$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AH$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AI$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AJ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AK$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AL$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AM$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AN$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AO$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AP$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AQ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AR$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AS$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AT$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AU$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AV$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AW$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AX$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AY$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(AZ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BA$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BB$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BC$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BD$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BE$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BF$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BG$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BH$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BI$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BJ$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BK$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BL$7,$38:$38,40:40)*$G91","v":0},{"$f":"LOOKUP(BM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(BZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(CZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DR$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DS$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DT$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(DZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ED$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EF$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EG$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EH$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EI$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EJ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EK$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EL$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EM$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EN$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EO$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EP$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EQ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ER$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ES$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(ET$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EU$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EV$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EW$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EX$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EY$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(EZ$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FA$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FB$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FC$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FD$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3},{"$f":"LOOKUP(FE$7,$38:$38,40:40)*$G91","v":2.5000000000000001E-3}]
[null,null,"Unit 3",null,"Units","Percent of Year",0.25,null,null,0.24250000000000016,null,{"$f":"LOOKUP(L$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(M$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(N$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(O$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(P$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Q$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(R$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(S$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(T$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(U$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(V$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(W$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(X$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Y$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(Z$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AA$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AB$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AC$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AD$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AE$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AF$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AG$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AH$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AI$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AJ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AK$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AL$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AM$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AN$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AO$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AP$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AQ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AR$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AS$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AT$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AU$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AV$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AW$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AX$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AY$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(AZ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BA$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BB$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BC$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BD$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BE$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BF$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BG$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BH$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BI$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BJ$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BK$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BL$7,$38:$38,41:41)*$G92","v":0},{"$f":"LOOKUP(BM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(BZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(CZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DR$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DS$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DT$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(DZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ED$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EF$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EG$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EH$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EI$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EJ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EK$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EL$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EM$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EN$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EO$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EP$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EQ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ER$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ES$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(ET$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EU$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EV$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EW$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EX$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EY$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(EZ$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FA$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FB$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FC$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FD$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3},{"$f":"LOOKUP(FE$7,$38:$38,41:41)*$G92","v":2.5000000000000001E-3}]
[]
[null,"Units Sold"]
[null,null,"Unit 1",null,"Units",null,null,null,null,null,null,{"$f":"L90*K101","v":0},{"$f":"M90*L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY90*BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK90*EJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"Units",null,null,null,null,null,null,{"$f":"L91*K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59750000000000003,0.59600625000000007,0.59451623437500001,0.5930299437890626,0.59154736892958992,0.59006850050726589,0.58859332925599772,0.58712184593285777,0.58565404131802556,0.58418990621473055,0.58272943144919365,0.58127260787057067,0.57981942635089423,0.57836987778501703,0.57692395309055455,0.57548164320782813,0.57404293909980852,0.57260783175205898,0.57117631217267884,0.56974837139224721,0.56832400046376652,0.56690319046260718,0.56548593248645063,0.56407221765523452,0.56266203711109652,0.5612553820183187,0.5598522435632729,0.55845261295436477,0.55705648142197883,0.55566384021842385,0.55427468061787788,0.55288899391633317,0.55150677143154236,0.55012800450296351,0.54875268449170611,0.54738080278047674,0.54601235077352561,0.54464731989659176,0.54328570159685019,0.54192748734285812,0.54057266862450093,0.53922123695293966,0.53787318386055738,0.53652850090090598,0.5351871796486537,0.53384921169953203,0.53251458867028323,0.53118330219860743,0.52985534394311096,0.52853070558325321,0.52720937881929508,0.52589135537224685,0.52457662698381624,0.52326518541635669,0.52195702245281583,0.52065212989668375,0.51935049957194201,0.5180521233230122,0.51675699301470468,0.51546510053216799,0.51417643778083755,0.51289099668638538,0.51160876919466947,0.51032974727168279,0.5090539229035036,0.5077812880962449,0.50651183487600426,0.50524555528881421,0.50398244140059223,0.50272248529709074,0.50146567908384809,0.50021201488613842,0.49896148484892311,0.49771408113680077,0.49646979593395879,0.49522862144412388,0.49399054989051361,0.49275557351578725,0.4915236845819978,0.49029487537054278,0.48906913818211645,0.48784646533666115,0.48662684917331944,0.48541028205038617,0.48419675634526016,0.48298626445439702,0.48177879879326102,0.48057435179627783,0.47937291591678716,0.47817448362699516,0.47697904741792768,0.47578659979938287,0.4745971332998844,0.47341064046663472,0.47222711386546812,0.47104654608080443,0.46986892971560246]
[null,null,"Unit 3",null,"Units",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.29925000000000002,0.29850187500000003,0.29775562031250002,0.29701123126171874,0.29626870318356446,0.29552803142560552,0.2947892113470415,0.29405223831867394,0.29331710772287728,0.29258381495357005,0.29185235541618615,0.2911227245276457,0.29039491771632658,0.28966893042203579,0.28894475809598069,0.28822239620074075,0.28750184021023889,0.28678308560971327,0.28606612789568903,0.28535096257594977,0.28463758516950988,0.28392599120658613,0.28321617622856965,0.28250813578799827,0.28180186544852825,0.28109736078490694,0.28039461738294469,0.27969363083948734,0.27899439676238863,0.27829691077048263,0.27760116849355643,0.27690716557232253,0.27621489765839174,0.27552436041424577,0.2748355495132101,0.27414846063942711,0.27346308948782855,0.27277943176410896,0.27209748318469867,0.27141723947673696,0.2707386963780451,0.2700618496371,0.26938669501300722,0.26871322827547472,0.26804144520478601,0.26737134159177406,0.2667029132377946,0.26603615595470015,0.26537106556481344,0.2647076379009014,0.26404586880614916,0.26338575413413379,0.26272728974879844,0.26207047152442647,0.26141529534561536,0.26076175710725136,0.26010985271448323,0.25945957808269704,0.25881092913749032,0.25816390181464655,0.25751849206010996,0.25687469582995964,0.25623250909038475,0.25559192781765883,0.25495294799811463,0.25431556562811936,0.25367977671404907,0.2530455772722639,0.25241296332908325,0.25178193092076057,0.2511524760934587,0.25052459490322504,0.24989828341596698,0.24927353770742705,0.24865035386315851,0.24802872797850062,0.24740865615855434,0.24679013451815796,0.24617315918186256,0.24555772628390787,0.24494383196819811,0.24433147238827763,0.24372064370730692,0.24311134209803864,0.24250356374279355,0.2418973048334366,0.24129256157135298,0.24068933016742461,0.24008760684200603,0.239487387824901,0.23888866935533876,0.23829144768195043,0.23769571906274556,0.23710147976508872,0.23650872606567599,0.2359174542505118]
[null,null,null,"Total","Units",null,null,null,null,null,null,{"$f":"SUM(L95:L97)","v":0},{"$f":"SUM(M95:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89749999999999996,0.89525625000000009,0.89301810937500004,0.89078556410156262,0.88855860019130861,0.88633720369083036,0.88412136068160319,0.88191105727989927,0.87970627963669945,0.87750701393760777,0.87531324640276376,0.87312496328675682,{"$f":"SUM(BY95:BY97)","v":0.87094215087853999},0.86876479550134356,0.86659288351259034,0.86442640130380877,0.86226533530054927,0.86010967196229782,0.85795939778239205,0.85581449928793618,0.85367496303971624,0.85154077563211705,0.84941192369303675,0.84728839388380417,0.8451701728990948,0.84305724746684696,0.84094960434817989,0.83884723033730946,0.83675011226146623,0.83465823698081243,0.83257159138836045,0.8304901624098896,0.8284139370038649,0.82634290216135531,0.82427704490595188,0.82221635229368684,0.82016081141295272,0.81811040938442026,0.81606513336095921,0.81402497052755685,0.81198990810123783,0.80995993333098482,0.80793503349765738,0.80591519591391325,0.80390040792412842,0.80189065690431804,0.79988593026205734,0.79788621543640204,0.79589149989781105,0.7939017711480667,0.79191701672019654,0.78993722417839596,0.78796238111795003,0.78599247516515514,0.78402749397724225,0.78206742524229911,0.78011225667919337,0.77816197603749537,0.77621657109740172,0.77427602966965825,0.77234033959548409,0.7704094887464954,0.76848346502462905,0.76656225636206754,0.76464585072116242,0.76273423609435953,0.76082740050412356,0.75892533200286327,0.75702801867285618,0.75513544862617399,0.7532476100046086,0.75136449097959712,0.74948607975214809,0.74761236455276769,0.7457433336413859,0.74387897530728242,{"$f":"SUM(EK95:EK97)","v":0.74201927786901423},0.74016422967434159,0.7383138191001557,0.73646803455240528,0.73462686446602432,0.73279029730485923,0.73095832156159712,0.72913092575769312,0.7273080984432988,0.72548982819719054,0.72367610362669765,0.72186691336763076,0.72006224608421177,0.71826209046900114,0.71646643524282871,0.71467526915472157,0.71288858098183483,0.71110635952938028,0.70932859363055689,0.7075552721464804,0.70578638396611426]
[]
[null,"Remaining Units"]
[null,null,"Unit 1",null,"Units",null,{"$f":"G84","v":359},null,null,null,{"$f":"G101","v":359}]
[null,null,"Unit 2",null,"Units",null,{"$f":"G85","v":239},null,null,null,{"$f":"G102","v":239},{"$f":"MAX(K102-L96,0)","v":239},239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,239,238.4025,237.80649375000002,237.21197751562502,236.61894757183595,236.02740020290636,235.43733170239909,234.84873837314311,234.26161652721024,233.6759624858922,233.09177257967747,232.50904314822827,{"$f":"MAX(BW102-BX96,0)","v":231.9277705403577},{"$f":"MAX(BX102-BY96,0)","v":231.3479511140068},230.7695812362218,230.19265728313124,229.6171756399234,229.04313270082361,228.47052486907154,227.89934855689887,227.32960018550662,226.76127618504285,226.19437299458025,225.62888706209381,225.06481484443859,224.50215280732749,223.94089742530917,223.38104518174589,222.82259256879152,222.26553608736955,221.70987224715114,221.15559756653326,220.60270857261693,220.05120180118539,219.50107379668242,218.9523211121907,218.40494030941022,217.85892795863668,217.31428063874009,216.77099493714323,216.22906744980037,215.68849478117588,215.14927354422295,214.61140036036238,214.07487185946147,213.53968467981281,213.00583546811328,212.47332087944298,211.94213757724438,211.41228223330128,210.88375152771803,210.35654214889874,209.8306507935265,209.30607416654269,208.78280898112632,208.2608519586735,207.74019982877681,207.22084932920487,206.70279720588186,206.18604021286717,205.670575112335,205.15639867455417,204.64350767786777,204.13189890867309,203.62156916140142,203.11251523849793,202.60473395040168,202.09822211552569,201.59297656023688,201.0889941188363,200.58627163353921,200.08480595445536,199.58459393956923,199.0856324547203,198.58791837358351,198.09144857764954,197.59621995620543,{"$f":"MAX(EJ102-EK96,0)","v":197.1022294063149},196.60947383279913,196.11795014821712,195.62765527284657,195.13858613466445,194.65073966932778,194.16411282015446,193.67870253810406,193.19450578175881,192.7115195173044,192.22974071851112,191.74916636671486,191.26979345079806,190.79161896717108,190.31463991975315,189.83885331995376,189.36425618665388,188.89084554618725,188.41861843232178,187.94757188624098,187.47770295652538]
[null,null,"Unit 3",null,"Units",null,120,null,null,null,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,119.7,119.40075,119.102248125,118.8044925046875,118.50748127342578,118.21121257024221,117.91568453881661,117.62089532746957,117.3268430891509,117.03352598142803,116.74094216647445,116.44908981105827,116.15796708653063,115.86757216881431,115.57790323839227,115.28895848029629,115.00073608409555,114.71323424388531,114.4264511582756,114.1403850303799,113.85503406780396,113.57039648263445,113.28647049142786,113.0032543151993,112.72074617941131,112.43894431396278,112.15784695317787,111.87745233579493,111.59775870495544,111.31876430819305,111.04046739742257,110.76286622892901,110.48595906335669,110.2097441656983,109.93421980528404,109.65938425577083,109.38523579513141,109.11177270564357,108.83899327387947,108.56689579069477,108.29547855121804,108.02473985483999,107.75467800520289,107.48529131018988,107.21657808191441,106.94853663670962,106.68116529511785,106.41446238188006,106.14842622592536,105.88305516036056,105.61834752245966,105.35430165365351,105.09091589951937,104.82818860977058,104.56611813824615,104.30470284290054,104.04394108579329,103.78383123307881,103.52437165499612,103.26556072585862,103.00739682404398,102.74987833198387,102.4930036361539,102.23677112706352,101.98117919924586,101.72622625124774,101.47191068561962,101.21823090890557,100.96518533163331,100.71277236830423,100.46099043738347,100.20983796129002,99.959313366386795,99.709415082970821,99.460141545263397,99.211491191400242,98.963462463421735,98.716053807263179,98.469263672745015,98.22309051356315,97.977532787279245,97.732588955311044,97.488257482922762,97.244536839215456,97.001425497117424,96.758921933374637,96.517024628541193,96.275732066969837,96.03504273680241,95.7949551299604,95.555467742135505,95.316579072780172,95.078287625098227,94.840591906035485,94.603490426270398,94.366981700204718,94.131064245954207]
[null,null,null,"Total","Units",null,718,null,null,null,{"$f":"SUM(K101:K103)","v":718},{"$f":"SUM(L101:L103)","v":359},359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,359,358.10250000000002,357.20724375000003,356.31422564062501,355.42344007652343,354.53488147633215,353.64854427264129,352.76442291195974,351.88251185467982,351.00280557504311,350.12529856110552,349.24998531470271,{"$f":"SUM(BX101:BX103)","v":348.37686035141598},347.50591820053745,346.63715340503609,345.77056052152352,344.90613412021969,344.04386878491914,343.18375911295686,342.32579971517447,341.46998521588654,340.6163102528468,339.76476947721471,338.91535755352169,338.0680691596379,337.22289898673881,336.37984173927197,335.53889213492374,334.70004490458643,333.86329479232501,333.02863655534418,332.19606496395585,331.36557480154596,330.5371608645421,329.7108179623807,328.88654091747475,328.06432456518104,327.24416375376808,326.42605334438366,325.60998821102271,324.79596324049515,323.98397333239393,323.17401339906291,322.36607836556527,321.56016316965133,320.75626276172721,319.95437210482288,319.15448617456082,318.35659995912442,317.56070845922665,316.76680668807859,315.97488967135837,315.18495244718002,314.39699006606207,313.61099759089689,312.82697009691964,312.04490267167733,311.26479041499817,310.48662843896068,309.71041186786329,308.93613583819365,308.16379549859812,307.39338600985161,306.62490254482702,305.85834028846494,305.09369443774381,304.33096020164942,303.57013280114529,302.81120746914246,302.05417945046963,301.29904400184341,300.54579639183885,299.79443190085925,299.04494582110709,298.29733345655433,297.55159012291296,{"$f":"SUM(EJ101:EJ103)","v":296.80771114760569},296.06569186973661,295.32552764006232,294.58721382096212,293.85074578640973,293.11611892194367,292.38332862463881,291.65237030307719,290.92323937731953,290.19593127887623,289.470441450679,288.7467653470523,288.02489843368471,287.30483618760047,286.58657409713146,285.87010766188865,285.15543239273393,284.4425438117521,283.73143745222274,283.02210885859216,282.3145535864457,281.60876720247961]
[]
[null,"Vacancy"]
[null,null,"Unit 1",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,33:33)","v":0},{"$f":"LOOKUP(M5,32:32,33:33)","v":0},{"$f":"LOOKUP(N5,32:32,33:33)","v":0},{"$f":"LOOKUP(O5,32:32,33:33)","v":0},{"$f":"LOOKUP(P5,32:32,33:33)","v":0},{"$f":"LOOKUP(Q5,32:32,33:33)","v":0},{"$f":"LOOKUP(R5,32:32,33:33)","v":0},{"$f":"LOOKUP(S5,32:32,33:33)","v":0},{"$f":"LOOKUP(T5,32:32,33:33)","v":0},{"$f":"LOOKUP(U5,32:32,33:33)","v":0},{"$f":"LOOKUP(V5,32:32,33:33)","v":0},{"$f":"LOOKUP(W5,32:32,33:33)","v":0},{"$f":"LOOKUP(X5,32:32,33:33)","v":0},{"$f":"LOOKUP(Y5,32:32,33:33)","v":0},{"$f":"LOOKUP(Z5,32:32,33:33)","v":0},{"$f":"LOOKUP(AA5,32:32,33:33)","v":0},{"$f":"LOOKUP(AB5,32:32,33:33)","v":0},{"$f":"LOOKUP(AC5,32:32,33:33)","v":0},{"$f":"LOOKUP(AD5,32:32,33:33)","v":0},{"$f":"LOOKUP(AE5,32:32,33:33)","v":0},{"$f":"LOOKUP(AF5,32:32,33:33)","v":0},{"$f":"LOOKUP(AG5,32:32,33:33)","v":0},{"$f":"LOOKUP(AH5,32:32,33:33)","v":0},{"$f":"LOOKUP(AI5,32:32,33:33)","v":0},{"$f":"LOOKUP(AJ5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AK5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AL5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AM5,32:32,33:33)","v":0.3},{"$f":"LOOKUP(AN5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AO5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AP5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AQ5,32:32,33:33)","v":0.25},{"$f":"LOOKUP(AR5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AS5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AT5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AU5,32:32,33:33)","v":0.22},{"$f":"LOOKUP(AV5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AW5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AX5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AY5,32:32,33:33)","v":0.2},{"$f":"LOOKUP(AZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(BZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(CZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DR5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DS5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DT5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(DZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ED5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EE5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EF5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EG5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EH5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EI5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EJ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EK5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EL5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EM5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EN5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EO5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EP5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EQ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ER5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ES5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(ET5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EU5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EV5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EW5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EX5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EY5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(EZ5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FA5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FB5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FC5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FD5,32:32,33:33)","v":0.15},{"$f":"LOOKUP(FE5,32:32,33:33)","v":0.15}]
[null,null,"Unit 2",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,34:34)","v":0},{"$f":"LOOKUP(M5,32:32,34:34)","v":0},{"$f":"LOOKUP(N5,32:32,34:34)","v":0},{"$f":"LOOKUP(O5,32:32,34:34)","v":0},{"$f":"LOOKUP(P5,32:32,34:34)","v":0},{"$f":"LOOKUP(Q5,32:32,34:34)","v":0},{"$f":"LOOKUP(R5,32:32,34:34)","v":0},{"$f":"LOOKUP(S5,32:32,34:34)","v":0},{"$f":"LOOKUP(T5,32:32,34:34)","v":0},{"$f":"LOOKUP(U5,32:32,34:34)","v":0},{"$f":"LOOKUP(V5,32:32,34:34)","v":0},{"$f":"LOOKUP(W5,32:32,34:34)","v":0},{"$f":"LOOKUP(X5,32:32,34:34)","v":0},{"$f":"LOOKUP(Y5,32:32,34:34)","v":0},{"$f":"LOOKUP(Z5,32:32,34:34)","v":0},{"$f":"LOOKUP(AA5,32:32,34:34)","v":0},{"$f":"LOOKUP(AB5,32:32,34:34)","v":0},{"$f":"LOOKUP(AC5,32:32,34:34)","v":0},{"$f":"LOOKUP(AD5,32:32,34:34)","v":0},{"$f":"LOOKUP(AE5,32:32,34:34)","v":0},{"$f":"LOOKUP(AF5,32:32,34:34)","v":0},{"$f":"LOOKUP(AG5,32:32,34:34)","v":0},{"$f":"LOOKUP(AH5,32:32,34:34)","v":0},{"$f":"LOOKUP(AI5,32:32,34:34)","v":0},{"$f":"LOOKUP(AJ5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AK5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AL5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AM5,32:32,34:34)","v":0.32},{"$f":"LOOKUP(AN5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AO5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AP5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AQ5,32:32,34:34)","v":0.27},{"$f":"LOOKUP(AR5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AS5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AT5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AU5,32:32,34:34)","v":0.24},{"$f":"LOOKUP(AV5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AW5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AX5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AY5,32:32,34:34)","v":0.21},{"$f":"LOOKUP(AZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(BZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(CZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DR5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DS5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DT5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(DZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ED5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EE5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EF5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EG5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EH5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EI5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EJ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EK5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EL5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EM5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EN5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EO5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EP5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EQ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ER5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ES5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(ET5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EU5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EV5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EW5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EX5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EY5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(EZ5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FA5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FB5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FC5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FD5,32:32,34:34)","v":0.16},{"$f":"LOOKUP(FE5,32:32,34:34)","v":0.16}]
[null,null,"Unit 3",null,"Percent",null,null,null,null,null,null,{"$f":"LOOKUP(L5,32:32,35:35)","v":0},{"$f":"LOOKUP(M5,32:32,35:35)","v":0},{"$f":"LOOKUP(N5,32:32,35:35)","v":0},{"$f":"LOOKUP(O5,32:32,35:35)","v":0},{"$f":"LOOKUP(P5,32:32,35:35)","v":0},{"$f":"LOOKUP(Q5,32:32,35:35)","v":0},{"$f":"LOOKUP(R5,32:32,35:35)","v":0},{"$f":"LOOKUP(S5,32:32,35:35)","v":0},{"$f":"LOOKUP(T5,32:32,35:35)","v":0},{"$f":"LOOKUP(U5,32:32,35:35)","v":0},{"$f":"LOOKUP(V5,32:32,35:35)","v":0},{"$f":"LOOKUP(W5,32:32,35:35)","v":0},{"$f":"LOOKUP(X5,32:32,35:35)","v":0},{"$f":"LOOKUP(Y5,32:32,35:35)","v":0},{"$f":"LOOKUP(Z5,32:32,35:35)","v":0},{"$f":"LOOKUP(AA5,32:32,35:35)","v":0},{"$f":"LOOKUP(AB5,32:32,35:35)","v":0},{"$f":"LOOKUP(AC5,32:32,35:35)","v":0},{"$f":"LOOKUP(AD5,32:32,35:35)","v":0},{"$f":"LOOKUP(AE5,32:32,35:35)","v":0},{"$f":"LOOKUP(AF5,32:32,35:35)","v":0},{"$f":"LOOKUP(AG5,32:32,35:35)","v":0},{"$f":"LOOKUP(AH5,32:32,35:35)","v":0},{"$f":"LOOKUP(AI5,32:32,35:35)","v":0},{"$f":"LOOKUP(AJ5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AK5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AL5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AM5,32:32,35:35)","v":0.25},{"$f":"LOOKUP(AN5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AO5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AP5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AQ5,32:32,35:35)","v":0.22},{"$f":"LOOKUP(AR5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AS5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AT5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AU5,32:32,35:35)","v":0.2},{"$f":"LOOKUP(AV5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AW5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AX5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AY5,32:32,35:35)","v":0.18},{"$f":"LOOKUP(AZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(BZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(CZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DR5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DS5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DT5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(DZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ED5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EE5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EF5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EG5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EH5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EI5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EJ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EK5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EL5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EM5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EN5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EO5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EP5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EQ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ER5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ES5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(ET5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EU5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EV5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EW5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EX5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EY5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(EZ5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FA5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FB5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FC5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FD5,32:32,35:35)","v":0.14000000000000001},{"$f":"LOOKUP(FE5,32:32,35:35)","v":0.14000000000000001}]
[]
[null,"Unit Rented"]
[null,null,"Unit 1",null,"Number","Unit Capacity",{"$f":"G23","v":359},null,null,{"$f":"SUM(L112:FE112)","v":0},null,{"$f":"(1-L107)*L101*L$8","v":0},{"$f":"(1-M107)*M101*M$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-BY107)*BY101*BY$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-EK107)*EK101*EK$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"Number","Unit Capacity",{"$f":"G24","v":239},null,null,{"$f":"SUM(L113:FE113)","v":18482.456436304747},null,{"$f":"(1-L108)*L102*L$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.51999999999998,162.51999999999998,162.51999999999998,162.51999999999998,174.47,174.47,174.47,174.47,181.64000000000001,181.64000000000001,181.64000000000001,181.64000000000001,188.81,188.81,188.81,188.81,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.76,200.25809999999998,199.75745474999999,199.25806111312502,198.7599159603422,198.26301617044135,197.76735863001522,197.27294023344021,196.77975788285659,196.28780848814944,195.79708896692907,195.30759624451173,194.81932725390047,194.33227893576571,193.84644823842629,193.36183211783023,192.87842753753566,192.39623146869181,191.91524089002007,191.43545278779504,190.95686415582554,190.47947199543597,190.00327331544742,189.52826513215879,189.05444446932842,188.58180835815509,188.11035383725971,187.64007795266653,187.17097775778487,186.70305031339041,186.23629268760695,185.77070195588794,185.30627520099821,184.84300951299571,184.38090198921321,183.91994973424019,183.46014985990459,183.00149948525481,182.54399573654166,182.0876357472003,181.63241665783229,181.17833561618772,180.72538977714729,180.27357630270438,179.82289236194762,179.37333513104275,178.92490179321516,178.4775895387321,178.03139556488529,177.58631707597308,177.14235128328315,176.69949540507494,176.25774666656224,175.81710229989585,175.3775595441461,174.93911564528574,174.50176785617251,174.06551343653209,173.63034965294077,173.1962737788084,172.76328309436138,172.3313748866255,171.90054644940892,171.4707950832854,171.04211809557719,170.61451280033825,170.18797651833739,169.76250657704156,169.33810031059897,168.91475505982248,168.49246817217292,168.0712370017425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"Number","Unit Capacity",{"$f":"G25","v":120},null,null,9558.2157413162495,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,90,90,90,93.600000000000009,93.600000000000009,93.600000000000009,93.600000000000009,96,96,96,96,98.4,98.4,98.4,98.4,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,103.2,102.94200000000001,102.684645,102.4279333875,102.17186355403125,101.91643389514617,101.6616428104083,101.40748870338228,101.15396998162383,100.90108505666977,100.64883234402811,100.39721026316803,100.14621723751011,99.895851694416336,99.646112065180304,99.39699678501735,99.148504293054799,98.900633032322176,98.65338144974136,98.406747996117005,98.16073112612672,97.915329298311406,97.67054097506562,97.426364622627958,97.182798711071399,96.939841714293721,96.697492110007985,96.455748379732967,96.21460900878364,95.974072486261676,95.734137305046019,95.494801961783409,95.256064956878944,95.017924794486746,94.780379982500534,94.543429032544282,94.307070459962915,94.07130278381301,93.836124526853467,93.601534215536347,93.367530379997504,93.134111554047507,92.901276275162388,92.669023084474489,92.437350526763296,92.20625715044639,91.975741507570277,91.74580215380135,91.516437648416854,91.287646554295804,91.059427437910074,90.831778869315301,90.604699422142019,90.378187673586666,90.152242204402697,89.926861598891691,89.702044444894469,89.477789333782226,89.254094860447779,89.030959623296653,88.808382224238414,88.58636126867782,88.364895365506129,88.143983127092355,87.92362316927462,87.703814111351434,87.484554576073052,87.265843189632875,87.047678581658786,86.830059385204649,86.612984236741639,86.396451776149789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Number",null,null,null,null,null,null,{"$f":"SUM(L112:L114)","v":0},{"$f":"SUM(M112:M114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252.51999999999998,252.51999999999998,252.51999999999998,252.51999999999998,268.07,268.07,268.07,268.07,277.64,277.64,277.64,277.64,287.21000000000004,287.21000000000004,287.21000000000004,287.21000000000004,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.95999999999998,303.20010000000002,302.44209975000001,301.68599450062504,300.93177951437343,300.1794500655875,299.42900144042352,298.68042893682252,297.93372786448043,297.18889354481922,296.44592131095715,295.70480650767979,294.96554449141058,{"$f":"SUM(BY112:BY114)","v":294.22813063018202},293.49256030360658,292.7588289028476,292.02693183059046,291.296864501014,290.56862233976142,289.84220078391206,289.11759528195228,288.39480129374738,287.67381429051306,286.95462975478677,286.23724318039979,285.52165007244878,284.80784594726771,284.0958263323995,283.38558676656851,282.67712279965207,281.97042999265295,281.26550391767137,280.56234015787714,279.86093430748247,279.16128197171372,278.46337876678444,277.76722031986753,277.07280226906784,276.38012026339516,275.68916996273663,274.99994703782977,274.31244717023526,273.6266660523097,272.94259938717886,272.26024288871093,271.57959228148911,270.90064330078542,270.22339169253348,269.54783321330217,268.87396363026892,268.20177872119325,267.53127427439023,266.86244608870425,266.19528997348255,265.52980174854878,264.86597724417743,264.20381230106699,263.54330277031431,262.88444451338853,262.22723340210507,261.5716653185998,260.91773615530332,260.26544181491505,259.61477821037772,258.96574126485183,258.31832691168967,257.67253109441043,257.02834976667441,256.38577889225775,255.74481444502715,255.10545240891457,254.46768877789231,0,0,0,0,0,{"$f":"SUM(EK112:EK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free Cash Flow Section from Cap Exp, Revenues and Expense"]
[null,"Capital Expenditures"]
[null,null,"Period of Construction",null,"Month",null,null,null,null,null,null,{"$f":"K119+1","v":1},{"$f":"L119+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BX119+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EJ119+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,null,"S-Curve",null,"% p.p.",null,null,null,null,{"$f":"SUM(L120:FE120)","v":0}]
[null,null,"Capital Expenditure",null,"MM Rp","Cost/sqm and sqm",{"$f":"G53","v":3.2},{"$f":"SUMPRODUCT(G23:G25,G27:G29)","v":22020},null,{"$f":"SUM(L121:FE121)","v":0}]
[null,null,"Other",null,"MM Rp","% of Cap Exp",{"$f":"G54","v":0.02},null,null,{"$f":"SUM(L122:FE122)","v":0},null,{"$f":"L121*$G$122","v":0},{"$f":"M121*$G$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121*$G$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK121*$G$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit Expenditures",null,"MM Rp","Cost/Unit and Units",{"$f":"G55","v":0.75},{"$f":"G87","v":718},null,{"$f":"SUM(L123:FE123)","v":0},null,{"$f":"$G123*$H123*L120","v":0},{"$f":"$G123*$H123*M120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G123*$H123*BY120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G123*$H123*EK120","v":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","MM Rp",null,null,null,null,{"$f":"SUM(L124:FE124)","v":0},null,{"$f":"SUM(L121:L123)","v":0},{"$f":"SUM(M121:M123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY121: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,{"$f":"SUM(EK121:EK123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nett Rental"]
[null,null,"Annual Inflation",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(L7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(M7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(N7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(O7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(P7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(Q7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(R7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(S7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(T7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(U7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(V7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(W7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(X7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(Y7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(Z7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AA7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AB7,44:44,45:45)","v":0.05},{"$f":"LOOKUP(AC7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AD7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AE7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AF7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AG7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AH7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AI7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AJ7,44:44,45:45)","v":4.4999999999999998E-2},{"$f":"LOOKUP(AK7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AL7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AM7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AN7,44:44,45:45)","v":0.04},{"$f":"LOOKUP(AO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(AZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(BZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(CZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DR7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DS7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DT7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(DZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ED7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EE7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EF7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EG7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EH7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EI7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EJ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EK7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EL7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EM7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EN7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EO7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EP7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EQ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ER7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ES7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(ET7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EU7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EV7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EW7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EX7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EY7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(EZ7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FA7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FB7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FC7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FD7,44:44,45:45)","v":3.5000000000000003E-2},{"$f":"LOOKUP(FE7,44:44,45:45)","v":3.5000000000000003E-2}]
[null,null,"Periodic Inflation",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+L127)^(L4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+M127)^(M4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+N127)^(N4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+O127)^(O4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+P127)^(P4/12)-1","v":3.2737397821989145E-3},{"$f":"(1+Q127)^(Q4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+R127)^(R4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+S127)^(S4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+T127)^(T4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+U127)^(U4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+V127)^(V4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+W127)^(W4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+X127)^(X4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Y127)^(Y4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Z127)^(Z4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AA127)^(AA4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AB127)^(AB4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AC127)^(AC4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AD127)^(AD4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AE127)^(AE4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AF127)^(AF4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AG127)^(AG4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AH127)^(AH4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AI127)^(AI4/12)-1","v":3.6748094004368514E-3},{"$f":"(1+AJ127)^(AJ4/12)-1","v":1.1064990499148664E-2},{"$f":"(1+AK127)^(AK4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AL127)^(AL4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AM127)^(AM4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AN127)^(AN4/12)-1","v":9.8534065489688238E-3},{"$f":"(1+AO127)^(AO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AP127)^(AP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AQ127)^(AQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AR127)^(AR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AS127)^(AS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AT127)^(AT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AU127)^(AU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AV127)^(AV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AW127)^(AW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AX127)^(AX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AY127)^(AY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+AZ127)^(AZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BA127)^(BA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BB127)^(BB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BC127)^(BC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BD127)^(BD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BE127)^(BE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BF127)^(BF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BG127)^(BG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BH127)^(BH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BI127)^(BI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BJ127)^(BJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BK127)^(BK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BL127)^(BL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BM127)^(BM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BN127)^(BN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BO127)^(BO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BP127)^(BP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BQ127)^(BQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BR127)^(BR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BS127)^(BS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BT127)^(BT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BU127)^(BU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BV127)^(BV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BW127)^(BW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BX127)^(BX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BY127)^(BY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+BZ127)^(BZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CA127)^(CA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CB127)^(CB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CC127)^(CC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CD127)^(CD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CE127)^(CE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CF127)^(CF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CG127)^(CG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CH127)^(CH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CI127)^(CI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CJ127)^(CJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CK127)^(CK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CL127)^(CL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CM127)^(CM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CN127)^(CN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CO127)^(CO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CP127)^(CP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CQ127)^(CQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CR127)^(CR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CS127)^(CS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CT127)^(CT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CU127)^(CU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CV127)^(CV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CW127)^(CW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CX127)^(CX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CY127)^(CY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+CZ127)^(CZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DA127)^(DA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DB127)^(DB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DC127)^(DC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DD127)^(DD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DE127)^(DE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DF127)^(DF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DG127)^(DG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DH127)^(DH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DI127)^(DI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DJ127)^(DJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DK127)^(DK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DL127)^(DL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DM127)^(DM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DN127)^(DN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DO127)^(DO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DP127)^(DP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DQ127)^(DQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DR127)^(DR4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DS127)^(DS4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DT127)^(DT4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DU127)^(DU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DV127)^(DV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DW127)^(DW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DX127)^(DX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DY127)^(DY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+DZ127)^(DZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EA127)^(EA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EB127)^(EB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EC127)^(EC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ED127)^(ED4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EE127)^(EE4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EF127)^(EF4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EG127)^(EG4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EH127)^(EH4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EI127)^(EI4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EJ127)^(EJ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EK127)^(EK4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EL127)^(EL4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EM127)^(EM4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EN127)^(EN4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EO127)^(EO4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EP127)^(EP4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EQ127)^(EQ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ER127)^(ER4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ES127)^(ES4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+ET127)^(ET4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EU127)^(EU4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EV127)^(EV4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EW127)^(EW4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EX127)^(EX4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EY127)^(EY4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+EZ127)^(EZ4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FA127)^(FA4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FB127)^(FB4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FC127)^(FC4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FD127)^(FD4/12)-1","v":8.6374459977134332E-3},{"$f":"(1+FE127)^(FE4/12)-1","v":8.6374459977134332E-3}]
[null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"K129*(1+L128)","v":1.0032737397821989},{"$f":"L129*(1+M128)","v":1.0065581969365593},1.009853406548969,1.0131594038201774,1.0164762240661724,1.0206174740261535,1.0247755959510907,1.0289506585794574,1.0331427309297767,1.0373518823017611,1.041578182277459,1.0458217007224049,1.0500825077867737,1.054360673906541,1.0586562698046471,1.0629693664921667,1.0673000352694819,1.0712221594721767,1.0751586967337614,1.07910970001948,1.0830752224892142,1.0870553174981978,1.0910500385977351,1.095059439535921,1.1071762618303891,1.1180857196595715,1.1291026728119735,1.1402281804827172,1.1514633123036044,1.1614090144819751,1.1714406221258207,1.1815588772389602,1.1917645282342306,1.2020583299888443,1.2124410439002244,1.2229134379423239,1.2334762867224287,1.2441303715384537,1.2548764804367323,1.2657154082703053,1.2766479567577138,1.2876749345422998,1.2987971572520181,1.3100154475597661,1.321330635244234,1.3327435572512805,1.344255057755839,1.3558659882243582,1.3675772074777826,1.3793895817550756,1.3913039847772937,1.4033212978122112,1.4154424097395053,1.4276682171165036,1.4399996242444992,1.4524375432356387,1.4649828940803882,1.4776366047155816,1.4903996110930571,1.5032728572488865,1.5162572953732021,1.529353885880627,1.5425635974813141,1.5558874072525974,1.5693263007112641,{"$f":"BX129*(1+BY128)","v":1.5828812718864491},1.5965533233931604,1.6103434665064387,1.6242527212361586,1.638282116402475,1.652432689711921,1.6667054878341641,1.6811015664794242,1.6956219904765617,1.7102678338518384,1.7250401799083601,1.7399401213062045,1.7549687601432418,1.770127208036653,1.7854165862051528,1.8008380255519216,1.8163926667482553,1.832081660317936,1.8479061667223333,1.8638673564462391,1.8799664100844444,1.8962045184290639,1.9125828825576152,1.9291027139218577,1.9457652344374001,1.9625716765740815,1.9795232834471321,1.9966213089091231,2.0138670176427098,2.0312616852541749,2.0488065983677823,2.0665030547209429,2.084352363260205,2.1023558442380712,2.1205148293106548,2.1388306616361761,2.1573046959743123,2.175938298786404,2.1947328483365278,2.2136897347934426,2.2328103603334135,2.2520961392439283,2.2715484980283067,2.2911688755112132,2.3109587229450832,2.3309195041174662,2.3510526954592978,2.3713597861541063,2.3918422782481614,2.4125016867615776,2.4333395398003734,2.4543573786695001,2.4755567579868476,2.4969392457982336,2.518506423693387,2.5402598869229331,2.5622012445163875,2.5843321194011719,2.6066541485226558,2.6291689829652358,2.6518782880744611,2.6747837435802131,2.6978870437209488,2.7211898973690194,{"$f":"EJ129*(1+EK128)","v":2.7446940281570678},2.768401174605521,2.7923130902511826,2.8164315437769356,2.8407583191425654,2.8652952157167144,2.8900440484099743,2.9150066478091285,2.9401848603125558,2.9655805482668001,2.9911955901043239,3.0170318804824485,3.0430913304234957,3.0693758674561384,3.0958874357579758,3.1226279962993346,3.1495995269883181,3.1768040228171035,3.204243496009505,3.2319199761698116,3.2598355104329095]
[]
[null,"Rental Rate After Inflation"]
[null,null,"Unit 1",null,"MM Rp/Unit/per",null,{"$f":"G62","v":1.3}]
[null,null,"Unit 2",null,"MM Rp/Unit/per",null,{"$f":"G63","v":1.6},null,null,null,null,{"$f":"$G133*L$129*L$4","v":1.6052379836515183},{"$f":"$G133*M$129*M$4","v":1.6104931150984951},{"$f":"$G133*N$129*N$4","v":1.6157654504783505},{"$f":"$G133*O$129*O$4","v":1.6210550461122839},{"$f":"$G133*P$129*P$4","v":1.6263619585058759},{"$f":"$G133*Q$129*Q$4","v":1.6329879584418459},{"$f":"$G133*R$129*R$4","v":1.6396409535217451},{"$f":"$G133*S$129*S$4","v":1.646321053727132},{"$f":"$G133*T$129*T$4","v":1.6530283694876429},{"$f":"$G133*U$129*U$4","v":1.6597630116828179},{"$f":"$G133*V$129*V$4","v":1.6665250916439345},{"$f":"$G133*W$129*W$4","v":1.6733147211558479},{"$f":"$G133*X$129*X$4","v":1.6801320124588379},{"$f":"$G133*Y$129*Y$4","v":1.6869770782504656},{"$f":"$G133*Z$129*Z$4","v":1.6938500316874354},{"$f":"$G133*AA$129*AA$4","v":1.7007509863874668},{"$f":"$G133*AB$129*AB$4","v":1.7076800564311712},{"$f":"$G133*AC$129*AC$4","v":1.7139554551554828},{"$f":"$G133*AD$129*AD$4","v":1.7202539147740183},{"$f":"$G133*AE$129*AE$4","v":1.7265755200311681},{"$f":"$G133*AF$129*AF$4","v":1.7329203559827429},{"$f":"$G133*AG$129*AG$4","v":1.7392885079971165},{"$f":"$G133*AH$129*AH$4","v":1.7456800617563761},{"$f":"$G133*AI$129*AI$4","v":1.7520951032574736},{"$f":"$G133*AJ$129*AJ$4","v":5.3144460567858678},{"$f":"$G133*AK$129*AK$4","v":5.3668114543659433},{"$f":"$G133*AL$129*AL$4","v":5.4196928294974729},{"$f":"$G133*AM$129*AM$4","v":5.4730952663170429},{"$f":"$G133*AN$129*AN$4","v":5.5270238990573013},{"$f":"$G133*AO$129*AO$4","v":5.5747632695134808},{"$f":"$G133*AP$129*AP$4","v":5.6229149862039396},{"$f":"$G133*AQ$129*AQ$4","v":5.6714826107470095},{"$f":"$G133*AR$129*AR$4","v":5.7204697355243077},{"$f":"$G133*AS$129*AS$4","v":5.7698799839464527},{"$f":"$G133*AT$129*AT$4","v":5.8197170107210781},{"$f":"$G133*AU$129*AU$4","v":5.8699845021231551},{"$f":"$G133*AV$129*AV$4","v":5.9206861762676581},{"$f":"$G133*AW$129*AW$4","v":5.9718257833845785},{"$f":"$G133*AX$129*AX$4","v":6.0234071060963155},{"$f":"$G133*AY$129*AY$4","v":6.0754339596974658},{"$f":"$G133*AZ$129*AZ$4","v":6.1279101924370263},{"$f":"$G133*BA$129*BA$4","v":6.1808396858030381},{"$f":"$G133*BB$129*BB$4","v":6.234226354809687},{"$f":"$G133*BC$129*BC$4","v":6.2880741482868778},{"$f":"$G133*BD$129*BD$4","v":6.3423870491723235},{"$f":"$G133*BE$129*BE$4","v":6.3971690748061469},{"$f":"$G133*BF$129*BF$4","v":6.4524242772280278},{"$f":"$G133*BG$129*BG$4","v":6.5081567434769187},{"$f":"$G133*BH$129*BH$4","v":6.5643705958933563},{"$f":"$G133*BI$129*BI$4","v":6.6210699924243634},{"$f":"$G133*BJ$129*BJ$4","v":6.6782591269310103},{"$f":"$G133*BK$129*BK$4","v":6.7359422294986135},{"$f":"$G133*BL$129*BL$4","v":6.7941235667496258},{"$f":"$G133*BM$129*BM$4","v":6.852807442159218},{"$f":"$G133*BN$129*BN$4","v":6.911998196373597},{"$f":"$G133*BO$129*BO$4","v":6.9717002075310663},{"$f":"$G133*BP$129*BP$4","v":7.0319178915858638},{"$f":"$G133*BQ$129*BQ$4","v":7.0926557026347918},{"$f":"$G133*BR$129*BR$4","v":7.1539181332466732},{"$f":"$G133*BS$129*BS$4","v":7.2157097147946558},{"$f":"$G133*BT$129*BT$4","v":7.2780350177913711},{"$f":"$G133*BU$129*BU$4","v":7.3408986522270103},{"$f":"$G133*BV$129*BV$4","v":7.4043052679103081},{"$f":"$G133*BW$129*BW$4","v":7.4682595548124677},{"$f":"$G133*BX$129*BX$4","v":7.5327662434140681},{"$f":"$G133*BY$129*BY$4","v":7.5978301050549568},{"$f":"$G133*BZ$129*BZ$4","v":7.6634559522871708},{"$f":"$G133*CA$129*CA$4","v":7.7296486392309056},{"$f":"$G133*CB$129*CB$4","v":7.7964130619335617},{"$f":"$G133*CC$129*CC$4","v":7.8637541587318811},{"$f":"$G133*CD$129*CD$4","v":7.931676910617222},{"$f":"$G133*CE$129*CE$4","v":8.0001863416039889},{"$f":"$G133*CF$129*CF$4","v":8.0692875191012376},{"$f":"$G133*CG$129*CG$4","v":8.1389855542874976},{"$f":"$G133*CH$129*CH$4","v":8.2092856024888246},{"$f":"$G133*CI$129*CI$4","v":8.2801928635601296},{"$f":"$G133*CJ$129*CJ$4","v":8.3517125822697817},{"$f":"$G133*CK$129*CK$4","v":8.4238500486875605},{"$f":"$G133*CL$129*CL$4","v":8.4966105985759341},{"$f":"$G133*CM$129*CM$4","v":8.5699996137847343},{"$f":"$G133*CN$129*CN$4","v":8.6440225226492249},{"$f":"$G133*CO$129*CO$4","v":8.7186848003916264},{"$f":"$G133*CP$129*CP$4","v":8.7939919695260933},{"$f":"$G133*CQ$129*CQ$4","v":8.8699496002672014},{"$f":"$G133*CR$129*CR$4","v":8.9465633109419489},{"$f":"$G133*CS$129*CS$4","v":9.0238387684053336},{"$f":"$G133*CT$129*CT$4","v":9.1017816884595071},{"$f":"$G133*CU$129*CU$4","v":9.180397836276553},{"$f":"$G133*CV$129*CV$4","v":9.2596930268249178},{"$f":"$G133*CW$129*CW$4","v":9.3396731252995213},{"$f":"$G133*CX$129*CX$4","v":9.4203440475555915},{"$f":"$G133*CY$129*CY$4","v":9.5017117605462342},{"$f":"$G133*CZ$129*CZ$4","v":9.5837822827637922},{"$f":"$G133*DA$129*DA$4","v":9.6665616846850071},{"$f":"$G133*DB$129*DB$4","v":9.7500560892200401},{"$f":"$G133*DC$129*DC$4","v":9.8342716721653556},{"$f":"$G133*DD$129*DD$4","v":9.9192146626605258},{"$f":"$G133*DE$129*DE$4","v":10.004891343648985},{"$f":"$G133*DF$129*DF$4","v":10.091308052342743},{"$f":"$G133*DG$129*DG$4","v":10.178471180691144},{"$f":"$G133*DH$129*DH$4","v":10.266387175853646},{"$f":"$G133*DI$129*DI$4","v":10.3550625406767},{"$f":"$G133*DJ$129*DJ$4","v":10.444503834174739},{"$f":"$G133*DK$129*DK$4","v":10.534717672015335},{"$f":"$G133*DL$129*DL$4","v":10.625710727008524},{"$f":"$G133*DM$129*DM$4","v":10.717489729600386},{"$f":"$G133*DN$129*DN$4","v":10.810061468370856},{"$f":"$G133*DO$129*DO$4","v":10.903432790535874},{"$f":"$G133*DP$129*DP$4","v":10.997610602453824},{"$f":"$G133*DQ$129*DQ$4","v":11.0926018701364},{"$f":"$G133*DR$129*DR$4","v":11.188413619763839},{"$f":"$G133*DS$129*DS$4","v":11.285052938204631},{"$f":"$G133*DT$129*DT$4","v":11.382526973539711},{"$f":"$G133*DU$129*DU$4","v":11.480842935591175},{"$f":"$G133*DV$129*DV$4","v":11.580008096455574},{"$f":"$G133*DW$129*DW$4","v":11.680029791041793},{"$f":"$G133*DX$129*DX$4","v":11.780915417613601},{"$f":"$G133*DY$129*DY$4","v":11.882672438336868},{"$f":"$G133*DZ$129*DZ$4","v":11.985308379831523},{"$f":"$G133*EA$129*EA$4","v":12.088830833728256},{"$f":"$G133*EB$129*EB$4","v":12.193247457230079},{"$f":"$G133*EC$129*EC$4","v":12.298565973678661},{"$f":"$G133*ED$129*ED$4","v":12.404794173125627},{"$f":"$G133*EE$129*EE$4","v":12.511939912908748},{"$f":"$G133*EF$129*EF$4","v":12.620011118233133},{"$f":"$G133*EG$129*EG$4","v":12.729015782757415},{"$f":"$G133*EH$129*EH$4","v":12.838961969185021},{"$f":"$G133*EI$129*EI$4","v":12.949857809860555},{"$f":"$G133*EJ$129*EJ$4","v":13.061711507371294},{"$f":"$G133*EK$129*EK$4","v":13.174531335153926},{"$f":"$G133*EL$129*EL$4","v":13.2883256381065},{"$f":"$G133*EM$129*EM$4","v":13.403102833205677},{"$f":"$G133*EN$129*EN$4","v":13.51887141012929},{"$f":"$G133*EO$129*EO$4","v":13.635639931884315},{"$f":"$G133*EP$129*EP$4","v":13.753417035440229},{"$f":"$G133*EQ$129*EQ$4","v":13.872211432367877},{"$f":"$G133*ER$129*ER$4","v":13.992031909483817},{"$f":"$G133*ES$129*ES$4","v":14.112887329500268},{"$f":"$G133*ET$129*ET$4","v":14.234786631680642},{"$f":"$G133*EU$129*EU$4","v":14.357738832500756},{"$f":"$G133*EV$129*EV$4","v":14.481753026315754},{"$f":"$G133*EW$129*EW$4","v":14.606838386032781},{"$f":"$G133*EX$129*EX$4","v":14.733004163789467},{"$f":"$G133*EY$129*EY$4","v":14.860259691638284},{"$f":"$G133*EZ$129*EZ$4","v":14.988614382236808},{"$f":"$G133*FA$129*FA$4","v":15.118077729543927},{"$f":"$G133*FB$129*FB$4","v":15.248659309522097},{"$f":"$G133*FC$129*FC$4","v":15.380368780845625},{"$f":"$G133*FD$129*FD$4","v":15.513215885615097},{"$f":"$G133*FE$129*FE$4","v":15.647210450077967}]
[null,null,"Unit 3",null,"MM Rp/Unit/per",null,{"$f":"G64","v":2.2000000000000002},null,null,null,null,{"$f":"$G134*L$129*L$4","v":2.2072022275208378},{"$f":"$G134*M$129*M$4","v":2.2144280332604307},{"$f":"$G134*N$129*N$4","v":2.2216774944077322},{"$f":"$G134*O$129*O$4","v":2.2289506884043906},{"$f":"$G134*P$129*P$4","v":2.2362476929455797},{"$f":"$G134*Q$129*Q$4","v":2.2453584428575382},{"$f":"$G134*R$129*R$4","v":2.2545063110923995},{"$f":"$G134*S$129*S$4","v":2.2636914488748068},{"$f":"$G134*T$129*T$4","v":2.2729140080455088},{"$f":"$G134*U$129*U$4","v":2.2821741410638747},{"$f":"$G134*V$129*V$4","v":2.2914720010104102},{"$f":"$G134*W$129*W$4","v":2.3008077415892911},{"$f":"$G134*X$129*X$4","v":2.3101815171309021},{"$f":"$G134*Y$129*Y$4","v":2.3195934825943905},{"$f":"$G134*Z$129*Z$4","v":2.3290437935702237},{"$f":"$G134*AA$129*AA$4","v":2.3385326062827669},{"$f":"$G134*AB$129*AB$4","v":2.3480600775928604},{"$f":"$G134*AC$129*AC$4","v":2.356688750838789},{"$f":"$G134*AD$129*AD$4","v":2.3653491328142753},{"$f":"$G134*AE$129*AE$4","v":2.3740413400428562},{"$f":"$G134*AF$129*AF$4","v":2.3827654894762715},{"$f":"$G134*AG$129*AG$4","v":2.3915216984960352},{"$f":"$G134*AH$129*AH$4","v":2.4003100849150174},{"$f":"$G134*AI$129*AI$4","v":2.4091307669790263},{"$f":"$G134*AJ$129*AJ$4","v":7.3073633280805677},{"$f":"$G134*AK$129*AK$4","v":7.3793657497531715},{"$f":"$G134*AL$129*AL$4","v":7.4520776405590254},{"$f":"$G134*AM$129*AM$4","v":7.5255059911859341},{"$f":"$G134*AN$129*AN$4","v":7.5996578612037897},{"$f":"$G134*AO$129*AO$4","v":7.6652994955810358},{"$f":"$G134*AP$129*AP$4","v":7.7315081060304163},{"$f":"$G134*AQ$129*AQ$4","v":7.7982885897771386},{"$f":"$G134*AR$129*AR$4","v":7.8656458863459227},{"$f":"$G134*AS$129*AS$4","v":7.9335849779263725},{"$f":"$G134*AT$129*AT$4","v":8.0021108897414823},{"$f":"$G134*AU$129*AU$4","v":8.0712286904193391},{"$f":"$G134*AV$129*AV$4","v":8.1409434923680308},{"$f":"$G134*AW$129*AW$4","v":8.2112604521537946},{"$f":"$G134*AX$129*AX$4","v":8.2821847708824343},{"$f":"$G134*AY$129*AY$4","v":8.3537216945840154},{"$f":"$G134*AZ$129*AZ$4","v":8.4258765146009118},{"$f":"$G134*BA$129*BA$4","v":8.4986545679791785},{"$f":"$G134*BB$129*BB$4","v":8.5720612378633199},{"$f":"$G134*BC$129*BC$4","v":8.6461019538944566},{"$f":"$G134*BD$129*BD$4","v":8.7207821926119458},{"$f":"$G134*BE$129*BE$4","v":8.7961074778584525},{"$f":"$G134*BF$129*BF$4","v":8.8720833811885385},{"$f":"$G134*BG$129*BG$4","v":8.9487155222807644},{"$f":"$G134*BH$129*BH$4","v":9.0260095693533664},{"$f":"$G134*BI$129*BI$4","v":9.1039712395835011},{"$f":"$G134*BJ$129*BJ$4","v":9.1826062995301392},{"$f":"$G134*BK$129*BK$4","v":9.2619205655605938},{"$f":"$G134*BL$129*BL$4","v":9.3419199042807364},{"$f":"$G134*BM$129*BM$4","v":9.4226102329689247},{"$f":"$G134*BN$129*BN$4","v":9.5039975200136961},{"$f":"$G134*BO$129*BO$4","v":9.5860877853552164},{"$f":"$G134*BP$129*BP$4","v":9.6688871009305615},{"$f":"$G134*BQ$129*BQ$4","v":9.7524015911228386},{"$f":"$G134*BR$129*BR$4","v":9.8366374332141771},{"$f":"$G134*BS$129*BS$4","v":9.9216008578426518},{"$f":"$G134*BT$129*BT$4","v":10.007298149463136},{"$f":"$G134*BU$129*BU$4","v":10.093735646812139},{"$f":"$G134*BV$129*BV$4","v":10.180919743376673},{"$f":"$G134*BW$129*BW$4","v":10.268856887867145},{"$f":"$G134*BX$129*BX$4","v":10.357553584694344},{"$f":"$G134*BY$129*BY$4","v":10.447016394450566},{"$f":"$G134*BZ$129*BZ$4","v":10.53725193439486},{"$f":"$G134*CA$129*CA$4","v":10.628266878942497},{"$f":"$G134*CB$129*CB$4","v":10.720067960158648},{"$f":"$G134*CC$129*CC$4","v":10.812661968256336},{"$f":"$G134*CD$129*CD$4","v":10.906055752098681},{"$f":"$G134*CE$129*CE$4","v":11.000256219705484},{"$f":"$G134*CF$129*CF$4","v":11.095270338764202},{"$f":"$G134*CG$129*CG$4","v":11.191105137145309},{"$f":"$G134*CH$129*CH$4","v":11.287767703422134},{"$f":"$G134*CI$129*CI$4","v":11.385265187395177},{"$f":"$G134*CJ$129*CJ$4","v":11.483604800620949},{"$f":"$G134*CK$129*CK$4","v":11.582793816945397},{"$f":"$G134*CL$129*CL$4","v":11.68283957304191},{"$f":"$G134*CM$129*CM$4","v":11.78374946895401},{"$f":"$G134*CN$129*CN$4","v":11.885530968642684},{"$f":"$G134*CO$129*CO$4","v":11.988191600538485},{"$f":"$G134*CP$129*CP$4","v":12.091738958098379},{"$f":"$G134*CQ$129*CQ$4","v":12.1961807003674},{"$f":"$G134*CR$129*CR$4","v":12.301524552545178},{"$f":"$G134*CS$129*CS$4","v":12.407778306557336},{"$f":"$G134*CT$129*CT$4","v":12.514949821631824},{"$f":"$G134*CU$129*CU$4","v":12.623047024880261},{"$f":"$G134*CV$129*CV$4","v":12.732077911884261},{"$f":"$G134*CW$129*CW$4","v":12.842050547286842},{"$f":"$G134*CX$129*CX$4","v":12.952973065388939},{"$f":"$G134*CY$129*CY$4","v":13.064853670751074},{"$f":"$G134*CZ$129*CZ$4","v":13.177700638800214},{"$f":"$G134*DA$129*DA$4","v":13.291522316441885},{"$f":"$G134*DB$129*DB$4","v":13.406327122677556},{"$f":"$G134*DC$129*DC$4","v":13.522123549227363},{"$f":"$G134*DD$129*DD$4","v":13.638920161158225},{"$f":"$G134*DE$129*DE$4","v":13.756725597517354},{"$f":"$G134*DF$129*DF$4","v":13.875548571971272},{"$f":"$G134*DG$129*DG$4","v":13.995397873450322},{"$f":"$G134*DH$129*DH$4","v":14.116282366798764},{"$f":"$G134*DI$129*DI$4","v":14.238210993430462},{"$f":"$G134*DJ$129*DJ$4","v":14.361192771990266},{"$f":"$G134*DK$129*DK$4","v":14.485236799021084},{"$f":"$G134*DL$129*DL$4","v":14.610352249636721},{"$f":"$G134*DM$129*DM$4","v":14.736548378200531},{"$f":"$G134*DN$129*DN$4","v":14.863834519009927},{"$f":"$G134*DO$129*DO$4","v":14.992220086986826},{"$f":"$G134*DP$129*DP$4","v":15.121714578374007},{"$f":"$G134*DQ$129*DQ$4","v":15.252327571437551},{"$f":"$G134*DR$129*DR$4","v":15.384068727175279},{"$f":"$G134*DS$129*DS$4","v":15.516947790031367},{"$f":"$G134*DT$129*DT$4","v":15.650974588617103},{"$f":"$G134*DU$129*DU$4","v":15.786159036437866},{"$f":"$G134*DV$129*DV$4","v":15.922511132626413},{"$f":"$G134*DW$129*DW$4","v":16.060040962682464},{"$f":"$G134*DX$129*DX$4","v":16.1987586992187},{"$f":"$G134*DY$129*DY$4","v":16.338674602713194},{"$f":"$G134*DZ$129*DZ$4","v":16.479799022268342},{"$f":"$G134*EA$129*EA$4","v":16.622142396376354},{"$f":"$G134*EB$129*EB$4","v":16.765715253691361},{"$f":"$G134*EC$129*EC$4","v":16.91052821380816},{"$f":"$G134*ED$129*ED$4","v":17.056591988047735},{"$f":"$G134*EE$129*EE$4","v":17.203917380249528},{"$f":"$G134*EF$129*EF$4","v":17.352515287570558},{"$f":"$G134*EG$129*EG$4","v":17.502396701291445},{"$f":"$G134*EH$129*EH$4","v":17.653572707629408},{"$f":"$G134*EI$129*EI$4","v":17.806054488558264},{"$f":"$G134*EJ$129*EJ$4","v":17.959853322635528},{"$f":"$G134*EK$129*EK$4","v":18.114980585836648},{"$f":"$G134*EL$129*EL$4","v":18.27144775239644},{"$f":"$G134*EM$129*EM$4","v":18.429266395657805},{"$f":"$G134*EN$129*EN$4","v":18.588448188927774},{"$f":"$G134*EO$129*EO$4","v":18.749004906340932},{"$f":"$G134*EP$129*EP$4","v":18.910948423730318},{"$f":"$G134*EQ$129*EQ$4","v":19.074290719505832},{"$f":"$G134*ER$129*ER$4","v":19.239043875540251},{"$f":"$G134*ES$129*ES$4","v":19.405220078062872},{"$f":"$G134*ET$129*ET$4","v":19.572831618560883},{"$f":"$G134*EU$129*EU$4","v":19.741890894688538},{"$f":"$G134*EV$129*EV$4","v":19.912410411184162},{"$f":"$G134*EW$129*EW$4","v":20.084402780795074},{"$f":"$G134*EX$129*EX$4","v":20.257880725210516},{"$f":"$G134*EY$129*EY$4","v":20.432857076002641},{"$f":"$G134*EZ$129*EZ$4","v":20.609344775575611},{"$f":"$G134*FA$129*FA$4","v":20.787356878122903},{"$f":"$G134*FB$129*FB$4","v":20.966906550592885},{"$f":"$G134*FC$129*FC$4","v":21.148007073662736},{"$f":"$G134*FD$129*FD$4","v":21.330671842720758},{"$f":"$G134*FE$129*FE$4","v":21.514914368857205}]
[]
[null,"Revenues from Remaining Units"]
[null,null,"Unit 1",null,"MM Rp",null,null,null,null,null,null,{"$f":"L132*L112","v":0},{"$f":"M132*M112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY132*BY112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK132*EK112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 2",null,"MM Rp",null,null,null,null,null,null,{"$f":"L133*L113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,863.7037731488391,872.21419756355306,880.80847864992916,889.48744268184566,964.29985966852735,972.628947632017,981.0299776430013,989.50357109703077,1039.0661227606354,1048.0410002840338,1057.0933978273767,1066.2239849656501,1117.8847569410966,1127.5404261608423,1137.2794957020453,1147.1026859304786,1230.2392502336572,1240.865375321818,1251.5832829915928,1262.3937660100735,1273.2976239918355,1284.2956634580819,1295.3886978962987,1306.5775478204262,1317.8630408315501,1329.2460116791151,1340.7273023226696,1352.3077619941416,1363.9882472606548,1372.3301980326648,1380.7231669441803,1389.1674660146116,1397.663409171633,1406.2113122628548,1414.8114930675638,1423.46427130854,1432.1699686639379,1440.9289087792497,1449.7414172793362,1458.6078217805305,1467.5284519028198,1476.503639282098,1485.533717582495,1494.6190225087812,1503.7598918188489,1512.9566653362667,1522.2096849629145,1531.5192946916932,1540.8858406193135,1550.3096709591632,1559.7911360542516,1569.3305883902333,1578.9283826085139,1588.5848755194329,1598.3004261155299,1608.0753955848895,1617.9101473245696,1627.8050469541099,1637.7604623291265,1647.7767635549856,1657.8543230005625,1667.9935153120866,1678.1947174270679,1688.458308588311,1698.784670358013,1709.1741866319485,1719.6272436537436,1730.1442300292319,1740.7255367409043,1751.3715571624411,1762.0826870733401,1772.8593246736255,1783.7018705986563,1794.6107279340181,1805.5863022305066,1816.6290015192078,1827.7392363266661,1838.9174196901438,1850.1639671729793,1861.4792968800355,1872.8638294732414,1884.3179881872343,1895.8421988450891,1907.4368898741559,1919.1024923219786,1930.8394398723285,1942.6481688613201,1954.5291182936355,1966.4827298588457,1978.5094479478289,1990.6097196692926,2002.7839948663961,2015.0327261334717,2027.3563688328522,2039.7553811117996,2052.230223919536,2064.7813610243829,2077.4092590309983,2090.1143873977257,2102.8972184540476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unit 3",null,"MM Rp",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,657.66269952725111,664.14291747778543,670.68698765031229,677.29553920673402,711.32797580867475,717.47203278638506,723.66915872444702,729.91981200314024,755.10200508920855,761.62415788093176,768.20264541518236,774.83795428025655,801.06883964901431,807.98802849193339,814.96698145483163,822.00621474706713,869.55045630681411,877.06115141545126,884.63671974749468,892.27772164190799,899.98472227755281,907.75829171499231,915.59900493865723,923.50744189937495,931.48418755726743,939.52983192501733,947.64497011151036,955.83020236585332,964.08613412177203,969.98234260228708,975.9146114234868,981.88316112509153,987.88821359561007,993.92999208058916,1000.0087211909112,1006.1246269111467,1012.2779366079537,1018.4688790385312,1024.6976843591244,1030.9645841335791,1037.2698113419515,1043.6136003891697,1049.9961871137482,1056.4178087965538,1062.8787041696289,1069.3791134250662,1075.919278223937,1082.4994417052762,1089.1198484951217,1095.7807447156074,1102.4823779941139,1109.2249974724753,1116.0088538162388,1122.8341992239868,1129.7012874367092,1136.6103737472399,1143.5617150097453,1150.555569649274,1157.5921976713644,1164.6718606717097,1171.7948218458846,1178.9613459991292,1186.1716995561915,1193.4261505712361,1200.7249687378064,1208.068425398852,1215.4567935568152,1222.8903478837822,1230.3693647316916,1237.8941221426105,1245.4648998590706,1253.0819793344665,1260.7456437435219,1268.4561779928135,1276.2138687313657,1284.0190043613054,1291.8718750485853,1299.772772733769,1307.7219911428863,1315.7198257983518,1323.7665740299515,1331.8625349858969,1340.0080096439444,1348.2033008225883,1356.4487131923138,1364.7445532869274,1373.0911295149506,1381.4887521710848,1389.9377334477504,1398.4383874466878,1406.9910301906395,1415.5959796350951,1424.2535556801142,1432.9640801822168,1441.7278769663501,1450.5452718379274,1459.4165925949396,1468.3421690401412,1477.3223329933123,1486.3574183035937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Before Delenquint Accounts","MM Rp",null,null,null,null,null,null,{"$f":"L137+L138+L139","v":0},{"$f":"M137+M138+M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1521.3664726760903,1536.3571150413386,1551.4954663002413,1566.7829818885798,1675.6278354772021,1690.1009804184021,1704.6991363674483,1719.4233831001711,1794.168127849844,1809.6651581649655,1825.2960432425591,1841.0619392459066,1918.9535965901109,1935.5284546527757,1952.2464771568771,1969.1089006775458,2099.7897065404713,2117.9265267372693,2136.2200027390872,2154.6714876519814,2173.2823462693882,2192.0539551730744,2210.9877028349561,2230.0849897198013,2249.3472283888177,2268.7758436041322,2288.3722724341801,2308.1379643599948,2328.074381382427,2342.3125406349518,2356.6377783676671,2371.050627139703,2385.5516227672433,2400.1413043434441,2414.8202142584751,2429.5888982196866,2444.4479052718916,2459.3977878177811,2474.4391016384607,2489.5724059141094,2504.7982632447711,{"$f":"BY137+BY138+BY139","v":2520.1172396712677},2535.5299046962432,2551.036831305335,2566.6385959884778,2582.3357787613331,2598.1289631868513,2614.0187363969694,2630.005689114435,2646.0904156747706,2662.2735140483655,2678.5555858627085,2694.9372364247529,2711.4190747434195,2728.0017135522394,2744.6857693321294,2761.4718623343151,2778.3606166033842,2795.3526600004907,2812.4486242266953,2829.6491448464471,2846.9548613112156,2864.3664169832591,2881.8844591595471,2899.5096390958197,2917.2426120308005,2935.0840372105586,2953.0345779130139,2971.0949014725957,2989.2656793050519,3007.5475869324109,3025.9413040080917,3044.4475143421782,3063.0669059268316,3081.800170961872,3100.6480058805132,3119.6111113752513,3138.6901924239128,3157.8859583158655,3177.1991226783875,3196.6304035031926,3216.1805231731314,3235.8502084890333,3255.640190696744,3275.5512055142926,3295.5839931592559,3315.7392983762707,3336.0178704647205,3356.420463306596,3376.9478353945169,3397.600749859932,3418.3799745014912,3439.2862818135859,3460.3204490150692,3481.4832580781494,3502.7754957574634,3524.1979536193226,3545.7514280711393,3567.4367203910379,3589.2546367576415,0,0,0,0,0,{"$f":"EK137+EK138+EK139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Delinquent Payyments"]
[null,null,"Amount of Delinquent Payments",null,"MM Rp",null,{"$f":"G48","v":0.1},null,null,null,null,{"$f":"$G$143*L140","v":0},{"$f":"$G$143*M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152.13664726760905,153.63571150413387,155.14954663002413,156.67829818885798,167.56278354772022,169.01009804184022,170.46991363674485,171.94233831001713,179.41681278498442,180.96651581649655,182.52960432425593,184.10619392459068,191.89535965901109,193.55284546527758,195.22464771568772,196.91089006775459,209.97897065404715,211.79265267372693,213.62200027390872,215.46714876519815,217.32823462693884,219.20539551730747,221.09877028349561,223.00849897198015,224.93472283888178,226.87758436041324,228.83722724341803,230.81379643599951,232.8074381382427,234.23125406349519,235.66377783676671,237.10506271397031,238.55516227672433,240.01413043434442,241.48202142584751,242.95888982196868,244.44479052718918,245.93977878177813,247.44391016384608,248.95724059141094,250.47982632447713,{"$f":"$G$143*BY140","v":252.01172396712678},253.55299046962432,255.10368313053351,256.66385959884781,258.23357787613332,259.81289631868515,261.40187363969693,263.00056891144351,264.60904156747705,266.22735140483655,267.85555858627089,269.49372364247529,271.14190747434196,272.80017135522394,274.46857693321294,276.14718623343151,277.83606166033843,279.53526600004909,281.24486242266954,282.96491448464474,284.69548613112158,286.4366416983259,288.18844591595473,289.95096390958196,291.72426120308006,293.50840372105586,295.30345779130141,297.10949014725958,298.9265679305052,300.75475869324111,302.59413040080921,304.44475143421784,306.3066905926832,308.18001709618721,310.06480058805136,311.96111113752517,313.86901924239129,315.78859583158658,317.71991226783877,319.66304035031931,321.61805231731319,323.58502084890335,325.56401906967443,327.5551205514293,329.55839931592561,331.57392983762708,333.60178704647205,335.64204633065964,337.69478353945169,339.76007498599324,341.83799745014915,343.92862818135859,346.03204490150694,348.14832580781496,350.27754957574638,352.4197953619323,354.57514280711393,356.74367203910379,358.92546367576415,0,0,0,0,0,{"$f":"$G$143*EK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Collection of Deliqnent Payments",null,"MM Rp",null,{"$f":"G49","v":5},{"$f":"G50","v":0.8},null,null,null,{"$f":"IF(L2>$G$144,OFFSET(L143,0,-$G$144)*$H144)*1","v":0},{"$f":"IF(M2>$G$144,OFFSET(M143,0,-$G$144)*$H144)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.70931781408724,122.9085692033071,124.11963730401931,125.3426385510864,134.05022683817617,135.2080784334722,136.37593090939589,137.55387064801371,143.53345022798754,144.77321265319725,146.02368345940474,147.28495513967255,153.51628772720889,154.84227637222207,156.1797181725502,157.52871205420368,167.98317652323772,169.43412213898156,170.89760021912699,172.37371901215852,173.86258770155109,175.36431641384598,176.87901622679649,178.40679917758413,179.94777827110545,181.5020674883306,183.06978179473444,184.65103714879962,186.24595051059418,187.38500325079616,188.53102226941337,189.68405017117627,190.84412982137948,192.01130434747554,193.185617140678,194.36711185757497,{"$f":"IF(BY2>$G$144,OFFSET(BY143,0,-$G$144)*$H144)*1","v":195.55583242175135},196.75182302542251,197.95512813107689,199.16579247312876,200.3838610595817,201.60937917370143,202.84239237569946,204.08294650442681,205.33108767907825,206.58686230090666,207.85031705494814,209.12149891175756,210.40045512915481,211.68723325398165,212.98188112386924,214.28444686901673,215.59497891398024,216.91352597947358,218.24013708417917,219.57486154657036,220.91774898674521,222.26884932827076,223.62821280003928,224.99588993813563,226.37193158771581,227.75638890489728,229.14931335866072,230.5507567327638,231.96077112766557,233.37940896246405,234.8067229768447,236.24276623304115,237.68759211780767,239.14125434440416,240.6038069545929,242.07530432064738,243.55580114737427,245.04535247414657,246.54401367694979,248.05184047044111,249.56888891002015,251.09521539391304,252.63087666526928,254.17592981427103,255.73043228025546,257.29444185385057,258.86801667912272,260.45121525573956,262.04409644114344,263.64671945274051,265.2591438701017,266.88142963717763,268.5136370645277,270.15582683156134,271.80805998879458,273.47039796011933,275.14290254508688,276.82563592120556,278.51866064625199,280.22203966059709,281.93583628954588,283.66011424569115,285.39493763128303,287.14037094061132,{"$f":"IF(EK2>$G$144,OFFSET(EK143,0,-$G$144)*$H144)*1","v":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 Revenues","MM Rp",null,null,null,null,null,null,{"$f":"L140-L143+L144","v":0},{"$f":"M140-M143+M144","v":0},{"$f":"N140-N143+N144","v":0},{"$f":"O140-O143+O144","v":0},{"$f":"P140-P143+P144","v":0},{"$f":"Q140-Q143+Q144","v":0},{"$f":"R140-R143+R144","v":0},{"$f":"S140-S143+S144","v":0},{"$f":"T140-T143+T144","v":0},{"$f":"U140-U143+U144","v":0},{"$f":"V140-V143+V144","v":0},{"$f":"W140-W143+W144","v":0},{"$f":"X140-X143+X144","v":0},{"$f":"Y140-Y143+Y144","v":0},{"$f":"Z140-Z143+Z144","v":0},{"$f":"AA140-AA143+AA144","v":0},{"$f":"AB140-AB143+AB144","v":0},{"$f":"AC140-AC143+AC144","v":0},{"$f":"AD140-AD143+AD144","v":0},{"$f":"AE140-AE143+AE144","v":0},{"$f":"AF140-AF143+AF144","v":0},{"$f":"AG140-AG143+AG144","v":0},{"$f":"AH140-AH143+AH144","v":0},{"$f":"AI140-AI143+AI144","v":0},{"$f":"AJ140-AJ143+AJ144","v":1369.2298254084812},{"$f":"AK140-AK143+AK144","v":1382.7214035372047},{"$f":"AL140-AL143+AL144","v":1396.3459196702172},{"$f":"AM140-AM143+AM144","v":1410.1046836997218},{"$f":"AN140-AN143+AN144","v":1508.0650519294818},{"$f":"AO140-AO143+AO144","v":1642.8002001906491},{"$f":"AP140-AP143+AP144","v":1657.1377919340105},{"$f":"AQ140-AQ143+AQ144","v":1671.6006820941734},{"$f":"AR140-AR143+AR144","v":1740.093953615946},{"$f":"AS140-AS143+AS144","v":1762.7488691866452},{"$f":"AT140-AT143+AT144","v":1777.9745173517754},{"$f":"AU140-AU143+AU144","v":1793.331676230712},{"$f":"AV140-AV143+AV144","v":1864.6121075791136},{"$f":"AW140-AW143+AW144","v":1885.5090594154856},{"$f":"AX140-AX143+AX144","v":1901.7950420943866},{"$f":"AY140-AY143+AY144","v":1918.221694069196},{"$f":"AZ140-AZ143+AZ144","v":2037.0956910260968},{"$f":"BA140-BA143+BA144","v":2059.6501617907511},{"$f":"BB140-BB143+BB144","v":2077.4402788374005},{"$f":"BC140-BC143+BC144","v":2095.3840570593334},{"$f":"BD140-BD143+BD144","v":2113.4828236966532},{"$f":"BE140-BE143+BE144","v":2140.831736179005},{"$f":"BF140-BF143+BF144","v":2159.3230546904419},{"$f":"BG140-BG143+BG144","v":2177.9740909669481},{"$f":"BH140-BH143+BH144","v":2196.7862245620945},{"$f":"BI140-BI143+BI144","v":2215.7608469452698},{"$f":"BJ140-BJ143+BJ144","v":2234.8993616046082},{"$f":"BK140-BK143+BK144","v":2254.2031841507919},{"$f":"BL140-BL143+BL144","v":2273.6737424217686},{"$f":"BM140-BM143+BM144","v":2288.0290648425621},{"$f":"BN140-BN143+BN144","v":2302.4760680192312},{"$f":"BO140-BO143+BO144","v":2317.0153462204671},{"$f":"BP140-BP143+BP144","v":2331.6474976393188},{"$f":"BQ140-BQ143+BQ144","v":2346.3731244196942},{"$f":"BR140-BR143+BR144","v":2360.7231960834238},{"$f":"BS140-BS143+BS144","v":2375.1610306671314},{"$f":"BT140-BT143+BT144","v":2389.6871649158788},{"$f":"BU140-BU143+BU144","v":2404.3021388573825},{"$f":"BV140-BV143+BV144","v":2419.0064958220905},{"$f":"BW140-BW143+BW144","v":2433.8007824633764},{"$f":"BX140-BX143+BX144","v":2448.6855487778689},{"$f":"BY140-BY143+BY144","v":2463.6613481258923},{"$f":"BZ140-BZ143+BZ144","v":2478.7287372520414},{"$f":"CA140-CA143+CA144","v":2493.8882763058782},{"$f":"CB140-CB143+CB144","v":2509.1405288627589},{"$f":"CC140-CC143+CC144","v":2524.4860619447813},{"$f":"CD140-CD143+CD144","v":2539.9254460418679},{"$f":"CE140-CE143+CE144","v":2555.459255132972},{"$f":"CF140-CF143+CF144","v":2571.088066707418},{"$f":"CG140-CG143+CG144","v":2586.8124617863718},{"$f":"CH140-CH143+CH144","v":2602.6330249444354},{"$f":"CI140-CI143+CI144","v":2618.5503443313855},{"$f":"CJ140-CJ143+CJ144","v":2634.5650116940351},{"$f":"CK140-CK143+CK144","v":2650.6776223982324},{"$f":"CL140-CL143+CL144","v":2666.8887754509969},{"$f":"CM140-CM143+CM144","v":2683.1990735227855},{"$f":"CN140-CN143+CN144","v":2699.6091229699005},{"$f":"CO140-CO143+CO144","v":2716.119533857026},{"$f":"CP140-CP143+CP144","v":2732.7309199799151},{"$f":"CQ140-CQ143+CQ144","v":2749.4438988882048},{"$f":"CR140-CR143+CR144","v":2766.2590919083727},{"$f":"CS140-CS143+CS144","v":2783.1771241668393},{"$f":"CT140-CT143+CT144","v":2800.1986246132042},{"$f":"CU140-CU143+CU144","v":2817.3242260436318},{"$f":"CV140-CV143+CV144","v":2834.5545651243738},{"$f":"CW140-CW143+CW144","v":2851.8902824154361},{"$f":"CX140-CX143+CX144","v":2869.3320223944002},{"$f":"CY140-CY143+CY144","v":2886.8804334803735},{"$f":"CZ140-CZ143+CZ144","v":2904.5361680580995},{"$f":"DA140-DA143+DA144","v":2922.2998825022123},{"$f":"DB140-DB143+DB144","v":2940.1722372016338},{"$f":"DC140-DC143+DC144","v":2958.1538965841273},{"$f":"DD140-DD143+DD144","v":2976.2455291410015},{"$f":"DE140-DE143+DE144","v":2994.4478074519561},{"$f":"DF140-DF143+DF144","v":3012.761408210089},{"$f":"DG140-DG143+DG144","v":3031.187012247055},{"$f":"DH140-DH143+DH144","v":3049.7253045583734},{"$f":"DI140-DI143+DI144","v":3068.3769743288958},{"$f":"DJ140-DJ143+DJ144","v":3087.1427149584256},{"$f":"DK140-DK143+DK144","v":3106.0232240874984},{"$f":"DL140-DL143+DL144","v":3125.0192036233143},{"$f":"DM140-DM143+DM144","v":3144.1313597658382},{"$f":"DN140-DN143+DN144","v":3163.360403034043},{"$f":"DO140-DO143+DO144","v":3182.7070482923386},{"$f":"DP140-DP143+DP144","v":3202.1720147771343},{"$f":"DQ140-DQ143+DQ144","v":3221.7560261235858},{"$f":"DR140-DR143+DR144","v":3241.4598103924941},{"$f":"DS140-DS143+DS144","v":3261.2841000973713},{"$f":"DT140-DT143+DT144","v":3281.2296322316761},{"$f":"DU140-DU143+DU144","v":3301.2971482962084},{"$f":"DV140-DV143+DV144","v":3321.4873943266794},{"$f":"DW140-DW143+DW144","v":3341.8011209214437},{"$f":"DX140-DX143+DX144","v":3362.2390832694045},{"$f":"DY140-DY143+DY144","v":3382.8020411780899},{"$f":"DZ140-DZ143+DZ144","v":3403.4907591018955},{"$f":"EA140-EA143+EA144","v":3424.3060061705114},{"$f":"EB140-EB143+EB144","v":3445.2485562175098},{"$f":"EC140-EC143+EC144","v":3466.3191878091125},{"$f":"ED140-ED143+ED144","v":3487.5186842731396},{"$f":"EE140-EE143+EE144","v":3508.8478337281294},{"$f":"EF140-EF143+EF144","v":280.22203966059709},{"$f":"EG140-EG143+EG144","v":281.93583628954588},{"$f":"EH140-EH143+EH144","v":283.66011424569115},{"$f":"EI140-EI143+EI144","v":285.39493763128303},{"$f":"EJ140-EJ143+EJ144","v":287.14037094061132},{"$f":"EK140-EK143+EK144","v":0},{"$f":"EL140-EL143+EL144","v":0},{"$f":"EM140-EM143+EM144","v":0},{"$f":"EN140-EN143+EN144","v":0},{"$f":"EO140-EO143+EO144","v":0},{"$f":"EP140-EP143+EP144","v":0},{"$f":"EQ140-EQ143+EQ144","v":0},{"$f":"ER140-ER143+ER144","v":0},{"$f":"ES140-ES143+ES144","v":0},{"$f":"ET140-ET143+ET144","v":0},{"$f":"EU140-EU143+EU144","v":0},{"$f":"EV140-EV143+EV144","v":0},{"$f":"EW140-EW143+EW144","v":0},{"$f":"EX140-EX143+EX144","v":0},{"$f":"EY140-EY143+EY144","v":0},{"$f":"EZ140-EZ143+EZ144","v":0},{"$f":"FA140-FA143+FA144","v":0},{"$f":"FB140-FB143+FB144","v":0},{"$f":"FC140-FC143+FC144","v":0},{"$f":"FD140-FD143+FD144","v":0},{"$f":"FE140-FE143+FE144","v":0}]
[]
[null,"Operation and Maintenance"]
[null,null,"Square Meters Rented"]
[null,null,null,"Unit 1","sqm",null,{"$f":"G27","v":24},null,null,null,null,{"$f":"$G149*L101*L8","v":0},{"$f":"$G149*M101*M8","v":0},{"$f":"$G149*N101*N8","v":0},{"$f":"$G149*O101*O8","v":0},{"$f":"$G149*P101*P8","v":0},{"$f":"$G149*Q101*Q8","v":0},{"$f":"$G149*R101*R8","v":0},{"$f":"$G149*S101*S8","v":0},{"$f":"$G149*T101*T8","v":0},{"$f":"$G149*U101*U8","v":0},{"$f":"$G149*V101*V8","v":0},{"$f":"$G149*W101*W8","v":0},{"$f":"$G149*X101*X8","v":0},{"$f":"$G149*Y101*Y8","v":0},{"$f":"$G149*Z101*Z8","v":0},{"$f":"$G149*AA101*AA8","v":0},{"$f":"$G149*AB101*AB8","v":0},{"$f":"$G149*AC101*AC8","v":0},{"$f":"$G149*AD101*AD8","v":0},{"$f":"$G149*AE101*AE8","v":0},{"$f":"$G149*AF101*AF8","v":0},{"$f":"$G149*AG101*AG8","v":0},{"$f":"$G149*AH101*AH8","v":0},{"$f":"$G149*AI101*AI8","v":0},{"$f":"$G149*AJ101*AJ8","v":0},{"$f":"$G149*AK101*AK8","v":0},{"$f":"$G149*AL101*AL8","v":0},{"$f":"$G149*AM101*AM8","v":0},{"$f":"$G149*AN101*AN8","v":0},{"$f":"$G149*AO101*AO8","v":0},{"$f":"$G149*AP101*AP8","v":0},{"$f":"$G149*AQ101*AQ8","v":0},{"$f":"$G149*AR101*AR8","v":0},{"$f":"$G149*AS101*AS8","v":0},{"$f":"$G149*AT101*AT8","v":0},{"$f":"$G149*AU101*AU8","v":0},{"$f":"$G149*AV101*AV8","v":0},{"$f":"$G149*AW101*AW8","v":0},{"$f":"$G149*AX101*AX8","v":0},{"$f":"$G149*AY101*AY8","v":0},{"$f":"$G149*AZ101*AZ8","v":0},{"$f":"$G149*BA101*BA8","v":0},{"$f":"$G149*BB101*BB8","v":0},{"$f":"$G149*BC101*BC8","v":0},{"$f":"$G149*BD101*BD8","v":0},{"$f":"$G149*BE101*BE8","v":0},{"$f":"$G149*BF101*BF8","v":0},{"$f":"$G149*BG101*BG8","v":0},{"$f":"$G149*BH101*BH8","v":0},{"$f":"$G149*BI101*BI8","v":0},{"$f":"$G149*BJ101*BJ8","v":0},{"$f":"$G149*BK101*BK8","v":0},{"$f":"$G149*BL101*BL8","v":0},{"$f":"$G149*BM101*BM8","v":0},{"$f":"$G149*BN101*BN8","v":0},{"$f":"$G149*BO101*BO8","v":0},{"$f":"$G149*BP101*BP8","v":0},{"$f":"$G149*BQ101*BQ8","v":0},{"$f":"$G149*BR101*BR8","v":0},{"$f":"$G149*BS101*BS8","v":0},{"$f":"$G149*BT101*BT8","v":0},{"$f":"$G149*BU101*BU8","v":0},{"$f":"$G149*BV101*BV8","v":0},{"$f":"$G149*BW101*BW8","v":0},{"$f":"$G149*BX101*BX8","v":0},{"$f":"$G149*BY101*BY8","v":0},{"$f":"$G149*BZ101*BZ8","v":0},{"$f":"$G149*CA101*CA8","v":0},{"$f":"$G149*CB101*CB8","v":0},{"$f":"$G149*CC101*CC8","v":0},{"$f":"$G149*CD101*CD8","v":0},{"$f":"$G149*CE101*CE8","v":0},{"$f":"$G149*CF101*CF8","v":0},{"$f":"$G149*CG101*CG8","v":0},{"$f":"$G149*CH101*CH8","v":0},{"$f":"$G149*CI101*CI8","v":0},{"$f":"$G149*CJ101*CJ8","v":0},{"$f":"$G149*CK101*CK8","v":0},{"$f":"$G149*CL101*CL8","v":0},{"$f":"$G149*CM101*CM8","v":0},{"$f":"$G149*CN101*CN8","v":0},{"$f":"$G149*CO101*CO8","v":0},{"$f":"$G149*CP101*CP8","v":0},{"$f":"$G149*CQ101*CQ8","v":0},{"$f":"$G149*CR101*CR8","v":0},{"$f":"$G149*CS101*CS8","v":0},{"$f":"$G149*CT101*CT8","v":0},{"$f":"$G149*CU101*CU8","v":0},{"$f":"$G149*CV101*CV8","v":0},{"$f":"$G149*CW101*CW8","v":0},{"$f":"$G149*CX101*CX8","v":0},{"$f":"$G149*CY101*CY8","v":0},{"$f":"$G149*CZ101*CZ8","v":0},{"$f":"$G149*DA101*DA8","v":0},{"$f":"$G149*DB101*DB8","v":0},{"$f":"$G149*DC101*DC8","v":0},{"$f":"$G149*DD101*DD8","v":0},{"$f":"$G149*DE101*DE8","v":0},{"$f":"$G149*DF101*DF8","v":0},{"$f":"$G149*DG101*DG8","v":0},{"$f":"$G149*DH101*DH8","v":0},{"$f":"$G149*DI101*DI8","v":0},{"$f":"$G149*DJ101*DJ8","v":0},{"$f":"$G149*DK101*DK8","v":0},{"$f":"$G149*DL101*DL8","v":0},{"$f":"$G149*DM101*DM8","v":0},{"$f":"$G149*DN101*DN8","v":0},{"$f":"$G149*DO101*DO8","v":0},{"$f":"$G149*DP101*DP8","v":0},{"$f":"$G149*DQ101*DQ8","v":0},{"$f":"$G149*DR101*DR8","v":0},{"$f":"$G149*DS101*DS8","v":0},{"$f":"$G149*DT101*DT8","v":0},{"$f":"$G149*DU101*DU8","v":0},{"$f":"$G149*DV101*DV8","v":0},{"$f":"$G149*DW101*DW8","v":0},{"$f":"$G149*DX101*DX8","v":0},{"$f":"$G149*DY101*DY8","v":0},{"$f":"$G149*DZ101*DZ8","v":0},{"$f":"$G149*EA101*EA8","v":0},{"$f":"$G149*EB101*EB8","v":0},{"$f":"$G149*EC101*EC8","v":0},{"$f":"$G149*ED101*ED8","v":0},{"$f":"$G149*EE101*EE8","v":0},{"$f":"$G149*EF101*EF8","v":0},{"$f":"$G149*EG101*EG8","v":0},{"$f":"$G149*EH101*EH8","v":0},{"$f":"$G149*EI101*EI8","v":0},{"$f":"$G149*EJ101*EJ8","v":0},{"$f":"$G149*EK101*EK8","v":0},{"$f":"$G149*EL101*EL8","v":0},{"$f":"$G149*EM101*EM8","v":0},{"$f":"$G149*EN101*EN8","v":0},{"$f":"$G149*EO101*EO8","v":0},{"$f":"$G149*EP101*EP8","v":0},{"$f":"$G149*EQ101*EQ8","v":0},{"$f":"$G149*ER101*ER8","v":0},{"$f":"$G149*ES101*ES8","v":0},{"$f":"$G149*ET101*ET8","v":0},{"$f":"$G149*EU101*EU8","v":0},{"$f":"$G149*EV101*EV8","v":0},{"$f":"$G149*EW101*EW8","v":0},{"$f":"$G149*EX101*EX8","v":0},{"$f":"$G149*EY101*EY8","v":0},{"$f":"$G149*EZ101*EZ8","v":0},{"$f":"$G149*FA101*FA8","v":0},{"$f":"$G149*FB101*FB8","v":0},{"$f":"$G149*FC101*FC8","v":0},{"$f":"$G149*FD101*FD8","v":0},{"$f":"$G149*FE101*FE8","v":0}]
[null,null,null,"Unit 2","sqm",null,{"$f":"G28","v":36},null,null,null,null,{"$f":"$G150*L102*L9","v":0},{"$f":"$G150*M102*M9","v":0},{"$f":"$G150*N102*N9","v":0},{"$f":"$G150*O102*O9","v":0},{"$f":"$G150*P102*P9","v":0},{"$f":"$G150*Q102*Q9","v":0},{"$f":"$G150*R102*R9","v":0},{"$f":"$G150*S102*S9","v":0},{"$f":"$G150*T102*T9","v":0},{"$f":"$G150*U102*U9","v":0},{"$f":"$G150*V102*V9","v":0},{"$f":"$G150*W102*W9","v":0},{"$f":"$G150*X102*X9","v":0},{"$f":"$G150*Y102*Y9","v":0},{"$f":"$G150*Z102*Z9","v":0},{"$f":"$G150*AA102*AA9","v":0},{"$f":"$G150*AB102*AB9","v":0},{"$f":"$G150*AC102*AC9","v":0},{"$f":"$G150*AD102*AD9","v":0},{"$f":"$G150*AE102*AE9","v":0},{"$f":"$G150*AF102*AF9","v":0},{"$f":"$G150*AG102*AG9","v":0},{"$f":"$G150*AH102*AH9","v":0},{"$f":"$G150*AI102*AI9","v":0},{"$f":"$G150*AJ102*AJ9","v":0},{"$f":"$G150*AK102*AK9","v":0},{"$f":"$G150*AL102*AL9","v":0},{"$f":"$G150*AM102*AM9","v":0},{"$f":"$G150*AN102*AN9","v":0},{"$f":"$G150*AO102*AO9","v":0},{"$f":"$G150*AP102*AP9","v":0},{"$f":"$G150*AQ102*AQ9","v":0},{"$f":"$G150*AR102*AR9","v":0},{"$f":"$G150*AS102*AS9","v":0},{"$f":"$G150*AT102*AT9","v":0},{"$f":"$G150*AU102*AU9","v":0},{"$f":"$G150*AV102*AV9","v":0},{"$f":"$G150*AW102*AW9","v":0},{"$f":"$G150*AX102*AX9","v":0},{"$f":"$G150*AY102*AY9","v":0},{"$f":"$G150*AZ102*AZ9","v":0},{"$f":"$G150*BA102*BA9","v":0},{"$f":"$G150*BB102*BB9","v":0},{"$f":"$G150*BC102*BC9","v":0},{"$f":"$G150*BD102*BD9","v":0},{"$f":"$G150*BE102*BE9","v":0},{"$f":"$G150*BF102*BF9","v":0},{"$f":"$G150*BG102*BG9","v":0},{"$f":"$G150*BH102*BH9","v":0},{"$f":"$G150*BI102*BI9","v":0},{"$f":"$G150*BJ102*BJ9","v":0},{"$f":"$G150*BK102*BK9","v":0},{"$f":"$G150*BL102*BL9","v":0},{"$f":"$G150*BM102*BM9","v":0},{"$f":"$G150*BN102*BN9","v":0},{"$f":"$G150*BO102*BO9","v":0},{"$f":"$G150*BP102*BP9","v":0},{"$f":"$G150*BQ102*BQ9","v":0},{"$f":"$G150*BR102*BR9","v":0},{"$f":"$G150*BS102*BS9","v":0},{"$f":"$G150*BT102*BT9","v":0},{"$f":"$G150*BU102*BU9","v":0},{"$f":"$G150*BV102*BV9","v":0},{"$f":"$G150*BW102*BW9","v":0},{"$f":"$G150*BX102*BX9","v":0},{"$f":"$G150*BY102*BY9","v":0},{"$f":"$G150*BZ102*BZ9","v":0},{"$f":"$G150*CA102*CA9","v":0},{"$f":"$G150*CB102*CB9","v":0},{"$f":"$G150*CC102*CC9","v":0},{"$f":"$G150*CD102*CD9","v":0},{"$f":"$G150*CE102*CE9","v":0},{"$f":"$G150*CF102*CF9","v":0},{"$f":"$G150*CG102*CG9","v":0},{"$f":"$G150*CH102*CH9","v":0},{"$f":"$G150*CI102*CI9","v":0},{"$f":"$G150*CJ102*CJ9","v":0},{"$f":"$G150*CK102*CK9","v":0},{"$f":"$G150*CL102*CL9","v":0},{"$f":"$G150*CM102*CM9","v":0},{"$f":"$G150*CN102*CN9","v":0},{"$f":"$G150*CO102*CO9","v":0},{"$f":"$G150*CP102*CP9","v":0},{"$f":"$G150*CQ102*CQ9","v":0},{"$f":"$G150*CR102*CR9","v":0},{"$f":"$G150*CS102*CS9","v":0},{"$f":"$G150*CT102*CT9","v":0},{"$f":"$G150*CU102*CU9","v":0},{"$f":"$G150*CV102*CV9","v":0},{"$f":"$G150*CW102*CW9","v":0},{"$f":"$G150*CX102*CX9","v":0},{"$f":"$G150*CY102*CY9","v":0},{"$f":"$G150*CZ102*CZ9","v":0},{"$f":"$G150*DA102*DA9","v":0},{"$f":"$G150*DB102*DB9","v":0},{"$f":"$G150*DC102*DC9","v":0},{"$f":"$G150*DD102*DD9","v":0},{"$f":"$G150*DE102*DE9","v":0},{"$f":"$G150*DF102*DF9","v":0},{"$f":"$G150*DG102*DG9","v":0},{"$f":"$G150*DH102*DH9","v":0},{"$f":"$G150*DI102*DI9","v":0},{"$f":"$G150*DJ102*DJ9","v":0},{"$f":"$G150*DK102*DK9","v":0},{"$f":"$G150*DL102*DL9","v":0},{"$f":"$G150*DM102*DM9","v":0},{"$f":"$G150*DN102*DN9","v":0},{"$f":"$G150*DO102*DO9","v":0},{"$f":"$G150*DP102*DP9","v":0},{"$f":"$G150*DQ102*DQ9","v":0},{"$f":"$G150*DR102*DR9","v":0},{"$f":"$G150*DS102*DS9","v":0},{"$f":"$G150*DT102*DT9","v":0},{"$f":"$G150*DU102*DU9","v":0},{"$f":"$G150*DV102*DV9","v":0},{"$f":"$G150*DW102*DW9","v":0},{"$f":"$G150*DX102*DX9","v":0},{"$f":"$G150*DY102*DY9","v":0},{"$f":"$G150*DZ102*DZ9","v":0},{"$f":"$G150*EA102*EA9","v":0},{"$f":"$G150*EB102*EB9","v":0},{"$f":"$G150*EC102*EC9","v":0},{"$f":"$G150*ED102*ED9","v":0},{"$f":"$G150*EE102*EE9","v":0},{"$f":"$G150*EF102*EF9","v":0},{"$f":"$G150*EG102*EG9","v":0},{"$f":"$G150*EH102*EH9","v":0},{"$f":"$G150*EI102*EI9","v":0},{"$f":"$G150*EJ102*EJ9","v":0},{"$f":"$G150*EK102*EK9","v":0},{"$f":"$G150*EL102*EL9","v":0},{"$f":"$G150*EM102*EM9","v":0},{"$f":"$G150*EN102*EN9","v":0},{"$f":"$G150*EO102*EO9","v":0},{"$f":"$G150*EP102*EP9","v":0},{"$f":"$G150*EQ102*EQ9","v":0},{"$f":"$G150*ER102*ER9","v":0},{"$f":"$G150*ES102*ES9","v":0},{"$f":"$G150*ET102*ET9","v":0},{"$f":"$G150*EU102*EU9","v":0},{"$f":"$G150*EV102*EV9","v":0},{"$f":"$G150*EW102*EW9","v":0},{"$f":"$G150*EX102*EX9","v":0},{"$f":"$G150*EY102*EY9","v":0},{"$f":"$G150*EZ102*EZ9","v":0},{"$f":"$G150*FA102*FA9","v":0},{"$f":"$G150*FB102*FB9","v":0},{"$f":"$G150*FC102*FC9","v":0},{"$f":"$G150*FD102*FD9","v":0},{"$f":"$G150*FE102*FE9","v":0}]
[null,null,null,"Unit 3","sqm",null,{"$f":"G29","v":40},null,null,null,null,{"$f":"$G151*L103*L10","v":0},{"$f":"$G151*M103*M10","v":0},{"$f":"$G151*N103*N10","v":0},{"$f":"$G151*O103*O10","v":0},{"$f":"$G151*P103*P10","v":0},{"$f":"$G151*Q103*Q10","v":0},{"$f":"$G151*R103*R10","v":0},{"$f":"$G151*S103*S10","v":0},{"$f":"$G151*T103*T10","v":0},{"$f":"$G151*U103*U10","v":0},{"$f":"$G151*V103*V10","v":0},{"$f":"$G151*W103*W10","v":0},{"$f":"$G151*X103*X10","v":0},{"$f":"$G151*Y103*Y10","v":0},{"$f":"$G151*Z103*Z10","v":0},{"$f":"$G151*AA103*AA10","v":0},{"$f":"$G151*AB103*AB10","v":0},{"$f":"$G151*AC103*AC10","v":0},{"$f":"$G151*AD103*AD10","v":0},{"$f":"$G151*AE103*AE10","v":0},{"$f":"$G151*AF103*AF10","v":0},{"$f":"$G151*AG103*AG10","v":0},{"$f":"$G151*AH103*AH10","v":0},{"$f":"$G151*AI103*AI10","v":0},{"$f":"$G151*AJ103*AJ10","v":0},{"$f":"$G151*AK103*AK10","v":0},{"$f":"$G151*AL103*AL10","v":0},{"$f":"$G151*AM103*AM10","v":0},{"$f":"$G151*AN103*AN10","v":0},{"$f":"$G151*AO103*AO10","v":0},{"$f":"$G151*AP103*AP10","v":0},{"$f":"$G151*AQ103*AQ10","v":0},{"$f":"$G151*AR103*AR10","v":0},{"$f":"$G151*AS103*AS10","v":0},{"$f":"$G151*AT103*AT10","v":0},{"$f":"$G151*AU103*AU10","v":0},{"$f":"$G151*AV103*AV10","v":0},{"$f":"$G151*AW103*AW10","v":0},{"$f":"$G151*AX103*AX10","v":0},{"$f":"$G151*AY103*AY10","v":0},{"$f":"$G151*AZ103*AZ10","v":0},{"$f":"$G151*BA103*BA10","v":0},{"$f":"$G151*BB103*BB10","v":0},{"$f":"$G151*BC103*BC10","v":0},{"$f":"$G151*BD103*BD10","v":0},{"$f":"$G151*BE103*BE10","v":0},{"$f":"$G151*BF103*BF10","v":0},{"$f":"$G151*BG103*BG10","v":0},{"$f":"$G151*BH103*BH10","v":0},{"$f":"$G151*BI103*BI10","v":0},{"$f":"$G151*BJ103*BJ10","v":0},{"$f":"$G151*BK103*BK10","v":0},{"$f":"$G151*BL103*BL10","v":0},{"$f":"$G151*BM103*BM10","v":0},{"$f":"$G151*BN103*BN10","v":0},{"$f":"$G151*BO103*BO10","v":0},{"$f":"$G151*BP103*BP10","v":0},{"$f":"$G151*BQ103*BQ10","v":0},{"$f":"$G151*BR103*BR10","v":0},{"$f":"$G151*BS103*BS10","v":0},{"$f":"$G151*BT103*BT10","v":0},{"$f":"$G151*BU103*BU10","v":0},{"$f":"$G151*BV103*BV10","v":0},{"$f":"$G151*BW103*BW10","v":0},{"$f":"$G151*BX103*BX10","v":0},{"$f":"$G151*BY103*BY10","v":0},{"$f":"$G151*BZ103*BZ10","v":0},{"$f":"$G151*CA103*CA10","v":0},{"$f":"$G151*CB103*CB10","v":0},{"$f":"$G151*CC103*CC10","v":0},{"$f":"$G151*CD103*CD10","v":0},{"$f":"$G151*CE103*CE10","v":0},{"$f":"$G151*CF103*CF10","v":0},{"$f":"$G151*CG103*CG10","v":0},{"$f":"$G151*CH103*CH10","v":0},{"$f":"$G151*CI103*CI10","v":0},{"$f":"$G151*CJ103*CJ10","v":0},{"$f":"$G151*CK103*CK10","v":0},{"$f":"$G151*CL103*CL10","v":0},{"$f":"$G151*CM103*CM10","v":0},{"$f":"$G151*CN103*CN10","v":0},{"$f":"$G151*CO103*CO10","v":0},{"$f":"$G151*CP103*CP10","v":0},{"$f":"$G151*CQ103*CQ10","v":0},{"$f":"$G151*CR103*CR10","v":0},{"$f":"$G151*CS103*CS10","v":0},{"$f":"$G151*CT103*CT10","v":0},{"$f":"$G151*CU103*CU10","v":0},{"$f":"$G151*CV103*CV10","v":0},{"$f":"$G151*CW103*CW10","v":0},{"$f":"$G151*CX103*CX10","v":0},{"$f":"$G151*CY103*CY10","v":0},{"$f":"$G151*CZ103*CZ10","v":0},{"$f":"$G151*DA103*DA10","v":0},{"$f":"$G151*DB103*DB10","v":0},{"$f":"$G151*DC103*DC10","v":0},{"$f":"$G151*DD103*DD10","v":0},{"$f":"$G151*DE103*DE10","v":0},{"$f":"$G151*DF103*DF10","v":0},{"$f":"$G151*DG103*DG10","v":0},{"$f":"$G151*DH103*DH10","v":0},{"$f":"$G151*DI103*DI10","v":0},{"$f":"$G151*DJ103*DJ10","v":0},{"$f":"$G151*DK103*DK10","v":0},{"$f":"$G151*DL103*DL10","v":0},{"$f":"$G151*DM103*DM10","v":0},{"$f":"$G151*DN103*DN10","v":0},{"$f":"$G151*DO103*DO10","v":0},{"$f":"$G151*DP103*DP10","v":0},{"$f":"$G151*DQ103*DQ10","v":0},{"$f":"$G151*DR103*DR10","v":0},{"$f":"$G151*DS103*DS10","v":0},{"$f":"$G151*DT103*DT10","v":0},{"$f":"$G151*DU103*DU10","v":0},{"$f":"$G151*DV103*DV10","v":0},{"$f":"$G151*DW103*DW10","v":0},{"$f":"$G151*DX103*DX10","v":0},{"$f":"$G151*DY103*DY10","v":0},{"$f":"$G151*DZ103*DZ10","v":0},{"$f":"$G151*EA103*EA10","v":0},{"$f":"$G151*EB103*EB10","v":0},{"$f":"$G151*EC103*EC10","v":0},{"$f":"$G151*ED103*ED10","v":0},{"$f":"$G151*EE103*EE10","v":0},{"$f":"$G151*EF103*EF10","v":0},{"$f":"$G151*EG103*EG10","v":0},{"$f":"$G151*EH103*EH10","v":0},{"$f":"$G151*EI103*EI10","v":0},{"$f":"$G151*EJ103*EJ10","v":0},{"$f":"$G151*EK103*EK10","v":0},{"$f":"$G151*EL103*EL10","v":0},{"$f":"$G151*EM103*EM10","v":0},{"$f":"$G151*EN103*EN10","v":0},{"$f":"$G151*EO103*EO10","v":0},{"$f":"$G151*EP103*EP10","v":0},{"$f":"$G151*EQ103*EQ10","v":0},{"$f":"$G151*ER103*ER10","v":0},{"$f":"$G151*ES103*ES10","v":0},{"$f":"$G151*ET103*ET10","v":0},{"$f":"$G151*EU103*EU10","v":0},{"$f":"$G151*EV103*EV10","v":0},{"$f":"$G151*EW103*EW10","v":0},{"$f":"$G151*EX103*EX10","v":0},{"$f":"$G151*EY103*EY10","v":0},{"$f":"$G151*EZ103*EZ10","v":0},{"$f":"$G151*FA103*FA10","v":0},{"$f":"$G151*FB103*FB10","v":0},{"$f":"$G151*FC103*FC10","v":0},{"$f":"$G151*FD103*FD10","v":0},{"$f":"$G151*FE103*FE10","v":0}]
[null,null,null,"Total","sqm",null,null,null,null,null,null,{"$f":"SUM(L149:L151)","v":0},{"$f":"SUM(M149:M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY149:BY151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK149:EK151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense Inflation"]
[null,null,"Annual Inflation",null,"% p.a.",null,null,null,null,null,null,{"$f":"LOOKUP(L7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(M7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(N7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(O7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(P7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Q7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(R7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(S7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(T7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(U7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(V7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(W7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(X7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Y7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(Z7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(AZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(BZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(CZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DR7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DS7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DT7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(DZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ED7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EE7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EF7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EG7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EH7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EI7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EJ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EK7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EL7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EM7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EN7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EO7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EP7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EQ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ER7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ES7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(ET7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EU7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EV7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EW7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EX7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EY7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(EZ7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FA7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FB7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FC7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FD7,44:44,46:46)","v":0.05},{"$f":"LOOKUP(FE7,44:44,46:46)","v":0.05}]
[null,null,"Periodic Inflation",null,"% p.p.",null,null,null,null,null,null,{"$f":"(1+L155)^(L4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+M155)^(M4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+N155)^(N4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+O155)^(O4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+P155)^(P4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Q155)^(Q4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+R155)^(R4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+S155)^(S4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+T155)^(T4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+U155)^(U4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+V155)^(V4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+W155)^(W4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+X155)^(X4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Y155)^(Y4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+Z155)^(Z4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AA155)^(AA4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AB155)^(AB4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AC155)^(AC4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AD155)^(AD4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AE155)^(AE4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AF155)^(AF4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AG155)^(AG4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AH155)^(AH4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AI155)^(AI4/12)-1","v":4.0741237836483535E-3},{"$f":"(1+AJ155)^(AJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AK155)^(AK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AL155)^(AL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AM155)^(AM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AN155)^(AN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AO155)^(AO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AP155)^(AP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AQ155)^(AQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AR155)^(AR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AS155)^(AS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AT155)^(AT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AU155)^(AU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AV155)^(AV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AW155)^(AW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AX155)^(AX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AY155)^(AY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+AZ155)^(AZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BA155)^(BA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BB155)^(BB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BC155)^(BC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BD155)^(BD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BE155)^(BE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BF155)^(BF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BG155)^(BG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BH155)^(BH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BI155)^(BI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BJ155)^(BJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BK155)^(BK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BL155)^(BL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BM155)^(BM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BN155)^(BN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BO155)^(BO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BP155)^(BP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BQ155)^(BQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BR155)^(BR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BS155)^(BS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BT155)^(BT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BU155)^(BU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BV155)^(BV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BW155)^(BW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BX155)^(BX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BY155)^(BY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+BZ155)^(BZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CA155)^(CA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CB155)^(CB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CC155)^(CC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CD155)^(CD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CE155)^(CE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CF155)^(CF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CG155)^(CG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CH155)^(CH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CI155)^(CI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CJ155)^(CJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CK155)^(CK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CL155)^(CL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CM155)^(CM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CN155)^(CN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CO155)^(CO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CP155)^(CP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CQ155)^(CQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CR155)^(CR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CS155)^(CS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CT155)^(CT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CU155)^(CU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CV155)^(CV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CW155)^(CW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CX155)^(CX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CY155)^(CY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+CZ155)^(CZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DA155)^(DA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DB155)^(DB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DC155)^(DC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DD155)^(DD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DE155)^(DE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DF155)^(DF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DG155)^(DG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DH155)^(DH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DI155)^(DI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DJ155)^(DJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DK155)^(DK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DL155)^(DL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DM155)^(DM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DN155)^(DN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DO155)^(DO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DP155)^(DP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DQ155)^(DQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DR155)^(DR4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DS155)^(DS4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DT155)^(DT4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DU155)^(DU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DV155)^(DV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DW155)^(DW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DX155)^(DX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DY155)^(DY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+DZ155)^(DZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EA155)^(EA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EB155)^(EB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EC155)^(EC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ED155)^(ED4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EE155)^(EE4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EF155)^(EF4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EG155)^(EG4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EH155)^(EH4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EI155)^(EI4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EJ155)^(EJ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EK155)^(EK4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EL155)^(EL4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EM155)^(EM4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EN155)^(EN4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EO155)^(EO4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EP155)^(EP4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EQ155)^(EQ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ER155)^(ER4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ES155)^(ES4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+ET155)^(ET4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EU155)^(EU4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EV155)^(EV4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EW155)^(EW4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EX155)^(EX4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EY155)^(EY4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+EZ155)^(EZ4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FA155)^(FA4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FB155)^(FB4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FC155)^(FC4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FD155)^(FD4/12)-1","v":1.2272234429039353E-2},{"$f":"(1+FE155)^(FE4/12)-1","v":1.2272234429039353E-2}]
[null,null,"Inflation Index",null,"Index",null,null,null,null,null,1,{"$f":"K157*(1+L156)","v":1.0040741237836484},{"$f":"L157*(1+M156)","v":1.0081648460519013},1.0122722344290396,1.0163963568148537,1.0205372813857667,1.0246950765959604,1.0288698111785073,1.0330615541465074,1.0372703747942285,1.0414963426982515,1.0457395277186212,1.0500000000000009,1.0542778299728317,1.0585730883544973,1.0628858461504924,1.0672161746555973,1.0715641454550557,1.075929830425759,1.0803133017374333,1.0847146318538334,1.0891338935339405,1.0935711598331648,1.0980265041045529,1.1025000000000016,1.1160301384580176,1.1297263219470477,1.1435905882106383,1.1576250000000023,1.171831645380919,1.1862126380444005,1.2007701176211705,1.2155062500000027,1.2304232276499651,1.2455232699466208,1.2608086235022293,1.276281562500003,1.2919443890324638,1.3077994334439522,1.3238490546773412,1.3400956406250035,1.3565416084840873,1.3731894051161502,1.3900415074112087,1.4071004226562542,1.424368688908292,1.441848875371958,1.4595435827817695,1.4774554437890675,1.4955871233537072,1.5139413191405566,1.5325207619208587,1.5513282159785216,1.5703664795213934,1.5896383850975853,1.6091468000169025,1.6288946267774485,1.6488848034974639,1.6691203043524652,1.6896041400177482,1.7103393581163213,1.7313290436723374,1.7525763195700887,1.7740843470186358,1.7958563260221376,1.8178954958559546,{"$f":"BX157*(1+BY156)","v":1.8402051355485936},1.8627885643695681,1.8856491423232451,1.908790270648753,1.9322153923260239,1.9559279925880471,1.979931599439408,2.0042297841811911,2.0288261619423258,2.05372439221745,2.078928179411379,2.1044412733902513,2.1302674700394424,2.1564106118283228,2.182874588381948,2.209663337059764,2.2367808435414149,2.2642311424197397,2.2920183178010465,2.3201465039127531,2.3486198857184863,2.3774426995407274,2.4066192336910994,2.4361538291083917,2.4660508800044116,2.4963148345177646,2.526950195375655,2.5579615205638118,2.5893534240046328,2.6211305762436532,2.6532977051444382,2.6858595965920027,2.7188210952048646,2.7521871050558362,2.7859625904016605,2.8201525764216036,2.8547621499651088,2.889796460308629,2.9252607199217446,2.9611602052426846,2.9975002574633653,3.0342862833240614,3.0715237559178328,3.10921821550482,3.1473752703365347,3.1860005974902657,3.2250999437137255,3.2646791262800621,3.3047440338533622,3.3453006273647801,3.3863549408994129,3.427913082594066,3.4699812355460313,3.5125656587330196,3.5556726879443841,3.5993087367237702,3.6434802973233338,3.6881939416696716,3.7334563223416044,3.7792741735599598,3.8256543121895015,3.8726036387531564,3.920129138458686,3.9682378822379589,{"$f":"EJ157*(1+EK156)","v":4.0169370277989778},4.0662338206908153,4.1161355953816212,4.1666497763498578,4.2177838791889277,4.2695455117253571,4.3219423751507033,4.3749822651673522,4.4286730731483752,4.4830227873116266,4.53803949390824,4.593731378425721,4.6501067268057952,4.7071739266772088,4.7649414686036531,4.823417947347008,4.8826120631460865,4.9425326230110711,5.003188542033838,5.0645888447143612,5.126742666303393]
[]
[null,"Operating and Maintenance per Sqm"]
[null,null,"Per sqm",null,"MM Rp/sqm",null,{"$f":"G68/12","v":8.3333333333333332E-3},null,null,null,null,{"$f":"$G160*L157*L4","v":8.3672843648637356E-3},{"$f":"$G160*M157*M4","v":8.4013737170991771E-3},{"$f":"$G160*N157*N4","v":8.435601953575329E-3},{"$f":"$G160*O157*O4","v":8.4699696401237812E-3},{"$f":"$G160*P157*P4","v":8.5044773448813889E-3},{"$f":"$G160*Q157*Q4","v":8.5391256382996699E-3},{"$f":"$G160*R157*R4","v":8.573915093154227E-3},{"$f":"$G160*S157*S4","v":8.6088462845542273E-3},{"$f":"$G160*T157*T4","v":8.6439197899519041E-3},{"$f":"$G160*U157*U4","v":8.6791361891520955E-3},{"$f":"$G160*V157*V4","v":8.7144960643218434E-3},{"$f":"$G160*W157*W4","v":8.7500000000000078E-3},{"$f":"$G160*X157*X4","v":8.7856485831069309E-3},{"$f":"$G160*Y157*Y4","v":8.8214424029541445E-3},{"$f":"$G160*Z157*Z4","v":8.8573820512541038E-3},{"$f":"$G160*AA157*AA4","v":8.8934681221299779E-3},{"$f":"$G160*AB157*AB4","v":8.9297012121254647E-3},{"$f":"$G160*AC157*AC4","v":8.9660819202146587E-3},{"$f":"$G160*AD157*AD4","v":9.0026108478119451E-3},{"$f":"$G160*AE157*AE4","v":9.0392885987819454E-3},{"$f":"$G160*AF157*AF4","v":9.0761157794495041E-3},{"$f":"$G160*AG157*AG4","v":9.1130929986097068E-3},{"$f":"$G160*AH157*AH4","v":9.1502208675379414E-3},{"$f":"$G160*AI157*AI4","v":9.1875000000000134E-3},{"$f":"$G160*AJ157*AJ4","v":2.7900753461450437E-2},{"$f":"$G160*AK157*AK4","v":2.8243158048676192E-2},{"$f":"$G160*AL157*AL4","v":2.8589764705265953E-2},{"$f":"$G160*AM157*AM4","v":2.894062500000006E-2},{"$f":"$G160*AN157*AN4","v":2.9295791134522974E-2},{"$f":"$G160*AO157*AO4","v":2.9655315951110012E-2},{"$f":"$G160*AP157*AP4","v":3.0019252940529262E-2},{"$f":"$G160*AQ157*AQ4","v":3.0387656250000068E-2},{"$f":"$G160*AR157*AR4","v":3.0760580691249127E-2},{"$f":"$G160*AS157*AS4","v":3.1138081748665516E-2},{"$f":"$G160*AT157*AT4","v":3.152021558755573E-2},{"$f":"$G160*AU157*AU4","v":3.1907039062500073E-2},{"$f":"$G160*AV157*AV4","v":3.2298609725811597E-2},{"$f":"$G160*AW157*AW4","v":3.2694985836098804E-2},{"$f":"$G160*AX157*AX4","v":3.3096226366933525E-2},{"$f":"$G160*AY157*AY4","v":3.3502391015625084E-2},{"$f":"$G160*AZ157*AZ4","v":3.3913540212102189E-2},{"$f":"$G160*BA157*BA4","v":3.4329735127903757E-2},{"$f":"$G160*BB157*BB4","v":3.475103768528022E-2},{"$f":"$G160*BC157*BC4","v":3.5177510566406361E-2},{"$f":"$G160*BD157*BD4","v":3.5609217222707303E-2},{"$f":"$G160*BE157*BE4","v":3.6046221884298957E-2},{"$f":"$G160*BF157*BF4","v":3.648858956954424E-2},{"$f":"$G160*BG157*BG4","v":3.6936386094726686E-2},{"$f":"$G160*BH157*BH4","v":3.7389678083842678E-2},{"$f":"$G160*BI157*BI4","v":3.7848532978513913E-2},{"$f":"$G160*BJ157*BJ4","v":3.8313019048021466E-2},{"$f":"$G160*BK157*BK4","v":3.878320539946304E-2},{"$f":"$G160*BL157*BL4","v":3.9259161988034835E-2},{"$f":"$G160*BM157*BM4","v":3.9740959627439634E-2},{"$f":"$G160*BN157*BN4","v":4.0228670000422559E-2},{"$f":"$G160*BO157*BO4","v":4.0722365669436211E-2},{"$f":"$G160*BP157*BP4","v":4.1222120087436601E-2},{"$f":"$G160*BQ157*BQ4","v":4.1728007608811631E-2},{"$f":"$G160*BR157*BR4","v":4.2240103500443701E-2},{"$f":"$G160*BS157*BS4","v":4.275848395290803E-2},{"$f":"$G160*BT157*BT4","v":4.3283226091808437E-2},{"$f":"$G160*BU157*BU4","v":4.3814407989252215E-2},{"$f":"$G160*BV157*BV4","v":4.4352108675465893E-2},{"$f":"$G160*BW157*BW4","v":4.4896408150553443E-2},{"$f":"$G160*BX157*BX4","v":4.5447387396398864E-2},{"$f":"$G160*BY157*BY4","v":4.6005128388714837E-2},{"$f":"$G160*BZ157*BZ4","v":4.6569714109239199E-2},{"$f":"$G160*CA157*CA4","v":4.714122855808113E-2},{"$f":"$G160*CB157*CB4","v":4.771975676621882E-2},{"$f":"$G160*CC157*CC4","v":4.8305384808150595E-2},{"$f":"$G160*CD157*CD4","v":4.8898199814701178E-2},{"$f":"$G160*CE157*CE4","v":4.9498289985985197E-2},{"$f":"$G160*CF157*CF4","v":5.0105744604529774E-2},{"$f":"$G160*CG157*CG4","v":5.0720654048558148E-2},{"$f":"$G160*CH157*CH4","v":5.134310980543625E-2},{"$f":"$G160*CI157*CI4","v":5.1973204485284474E-2},{"$f":"$G160*CJ157*CJ4","v":5.2611031834756281E-2},{"$f":"$G160*CK157*CK4","v":5.3256686750986063E-2},{"$f":"$G160*CL157*CL4","v":5.3910265295708068E-2},{"$f":"$G160*CM157*CM4","v":5.4571864709548702E-2},{"$f":"$G160*CN157*CN4","v":5.5241583426494101E-2},{"$f":"$G160*CO157*CO4","v":5.5919521088535373E-2},{"$f":"$G160*CP157*CP4","v":5.6605778560493494E-2},{"$f":"$G160*CQ157*CQ4","v":5.7300457945026154E-2},{"$f":"$G160*CR157*CR4","v":5.8003662597818827E-2},{"$f":"$G160*CS157*CS4","v":5.8715497142962154E-2},{"$f":"$G160*CT157*CT4","v":5.9436067488518179E-2},{"$f":"$G160*CU157*CU4","v":6.0165480842277484E-2},{"$f":"$G160*CV157*CV4","v":6.0903845727709793E-2},{"$f":"$G160*CW157*CW4","v":6.1651272000110294E-2},{"$f":"$G160*CX157*CX4","v":6.2407870862944109E-2},{"$f":"$G160*CY157*CY4","v":6.3173754884391378E-2},{"$f":"$G160*CZ157*CZ4","v":6.3949038014095294E-2},{"$f":"$G160*DA157*DA4","v":6.4733835600115808E-2},{"$f":"$G160*DB157*DB4","v":6.552826440609133E-2},{"$f":"$G160*DC157*DC4","v":6.633244262861096E-2},{"$f":"$G160*DD157*DD4","v":6.7146489914800073E-2},{"$f":"$G160*DE157*DE4","v":6.7970527380121604E-2},{"$f":"$G160*DF157*DF4","v":6.8804677626395916E-2},{"$f":"$G160*DG157*DG4","v":6.9649064760041512E-2},{"$f":"$G160*DH157*DH4","v":7.05038144105401E-2},{"$f":"$G160*DI157*DI4","v":7.136905374912772E-2},{"$f":"$G160*DJ157*DJ4","v":7.2244911507715726E-2},{"$f":"$G160*DK157*DK4","v":7.3131517998043613E-2},{"$f":"$G160*DL157*DL4","v":7.402900513106711E-2},{"$f":"$G160*DM157*DM4","v":7.4937506436584131E-2},{"$f":"$G160*DN157*DN4","v":7.5857157083101534E-2},{"$f":"$G160*DO157*DO4","v":7.6788093897945817E-2},{"$f":"$G160*DP157*DP4","v":7.7730455387620495E-2},{"$f":"$G160*DQ157*DQ4","v":7.8684381758413358E-2},{"$f":"$G160*DR157*DR4","v":7.9650014937256639E-2},{"$f":"$G160*DS157*DS4","v":8.0627498592843128E-2},{"$f":"$G160*DT157*DT4","v":8.1616978157001543E-2},{"$f":"$G160*DU157*DU4","v":8.2618600846334059E-2},{"$f":"$G160*DV157*DV4","v":8.3632515684119502E-2},{"$f":"$G160*DW157*DW4","v":8.4658873522485328E-2},{"$f":"$G160*DX157*DX4","v":8.5697827064851642E-2},{"$f":"$G160*DY157*DY4","v":8.6749530888650783E-2},{"$f":"$G160*DZ157*DZ4","v":8.7814141468325488E-2},{"$f":"$G160*EA157*EA4","v":8.8891817198609599E-2},{"$f":"$G160*EB157*EB4","v":8.9982718418094257E-2},{"$f":"$G160*EC157*EC4","v":9.1087007433083345E-2},{"$f":"$G160*ED157*ED4","v":9.2204848541741796E-2},{"$f":"$G160*EE157*EE4","v":9.3336408058540099E-2},{"$f":"$G160*EF157*EF4","v":9.4481854338999E-2},{"$f":"$G160*EG157*EG4","v":9.5641357804737537E-2},{"$f":"$G160*EH157*EH4","v":9.6815090968828899E-2},{"$f":"$G160*EI157*EI4","v":9.8003228461467154E-2},{"$f":"$G160*EJ157*EJ4","v":9.920594705594897E-2},{"$f":"$G160*EK157*EK4","v":0.10042342569497445},{"$f":"$G160*EL157*EL4","v":0.10165584551727039},{"$f":"$G160*EM157*EM4","v":0.10290338988454052},{"$f":"$G160*EN157*EN4","v":0.10416624440874644},{"$f":"$G160*EO157*EO4","v":0.10544459697972319},{"$f":"$G160*EP157*EP4","v":0.10673863779313392},{"$f":"$G160*EQ157*EQ4","v":0.10804855937876758},{"$f":"$G160*ER157*ER4","v":0.1093745566291838},{"$f":"$G160*ES157*ES4","v":0.11071682682870937},{"$f":"$G160*ET157*ET4","v":0.11207556968279067},{"$f":"$G160*EU157*EU4","v":0.11345098734770601},{"$f":"$G160*EV157*EV4","v":0.11484328446064303},{"$f":"$G160*EW157*EW4","v":0.11625266817014489},{"$f":"$G160*EX157*EX4","v":0.11767934816693021},{"$f":"$G160*EY157*EY4","v":0.11912353671509134},{"$f":"$G160*EZ157*EZ4","v":0.1205854486836752},{"$f":"$G160*FA157*FA4","v":0.12206530157865216},{"$f":"$G160*FB157*FB4","v":0.12356331557527678},{"$f":"$G160*FC157*FC4","v":0.12507971355084596},{"$f":"$G160*FD157*FD4","v":0.12661472111785904},{"$f":"$G160*FE157*FE4","v":0.12816856665758483}]
[null,null,"Total",null,"MM Rp",null,null,null,null,null,null,{"$f":"L160*L152","v":0},{"$f":"M160*M152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY160*BY152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK160*EK152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable O&M",null,"MM Rp",null,{"$f":"G67","v":0.02},null,null,null,null,{"$f":"$G$162*L145","v":0},{"$f":"$G$162*M145","v":0},{"$f":"$G$162*N145","v":0},{"$f":"$G$162*O145","v":0},{"$f":"$G$162*P145","v":0},{"$f":"$G$162*Q145","v":0},{"$f":"$G$162*R145","v":0},{"$f":"$G$162*S145","v":0},{"$f":"$G$162*T145","v":0},{"$f":"$G$162*U145","v":0},{"$f":"$G$162*V145","v":0},{"$f":"$G$162*W145","v":0},{"$f":"$G$162*X145","v":0},{"$f":"$G$162*Y145","v":0},{"$f":"$G$162*Z145","v":0},{"$f":"$G$162*AA145","v":0},{"$f":"$G$162*AB145","v":0},{"$f":"$G$162*AC145","v":0},{"$f":"$G$162*AD145","v":0},{"$f":"$G$162*AE145","v":0},{"$f":"$G$162*AF145","v":0},{"$f":"$G$162*AG145","v":0},{"$f":"$G$162*AH145","v":0},{"$f":"$G$162*AI145","v":0},{"$f":"$G$162*AJ145","v":27.384596508169626},{"$f":"$G$162*AK145","v":27.654428070744093},{"$f":"$G$162*AL145","v":27.926918393404346},{"$f":"$G$162*AM145","v":28.202093673994437},{"$f":"$G$162*AN145","v":30.161301038589638},{"$f":"$G$162*AO145","v":32.856004003812984},{"$f":"$G$162*AP145","v":33.142755838680209},{"$f":"$G$162*AQ145","v":33.432013641883472},{"$f":"$G$162*AR145","v":34.801879072318918},{"$f":"$G$162*AS145","v":35.254977383732907},{"$f":"$G$162*AT145","v":35.559490347035506},{"$f":"$G$162*AU145","v":35.866633524614244},{"$f":"$G$162*AV145","v":37.292242151582272},{"$f":"$G$162*AW145","v":37.710181188309711},{"$f":"$G$162*AX145","v":38.035900841887731},{"$f":"$G$162*AY145","v":38.364433881383924},{"$f":"$G$162*AZ145","v":40.741913820521937},{"$f":"$G$162*BA145","v":41.19300323581502},{"$f":"$G$162*BB145","v":41.548805576748009},{"$f":"$G$162*BC145","v":41.907681141186671},{"$f":"$G$162*BD145","v":42.269656473933068},{"$f":"$G$162*BE145","v":42.816634723580101},{"$f":"$G$162*BF145","v":43.186461093808838},{"$f":"$G$162*BG145","v":43.559481819338963},{"$f":"$G$162*BH145","v":43.935724491241892},{"$f":"$G$162*BI145","v":44.315216938905394},{"$f":"$G$162*BJ145","v":44.697987232092167},{"$f":"$G$162*BK145","v":45.084063683015842},{"$f":"$G$162*BL145","v":45.473474848435373},{"$f":"$G$162*BM145","v":45.760581296851242},{"$f":"$G$162*BN145","v":46.049521360384624},{"$f":"$G$162*BO145","v":46.34030692440934},{"$f":"$G$162*BP145","v":46.632949952786376},{"$f":"$G$162*BQ145","v":46.927462488393886},{"$f":"$G$162*BR145","v":47.214463921668475},{"$f":"$G$162*BS145","v":47.503220613342627},{"$f":"$G$162*BT145","v":47.79374329831758},{"$f":"$G$162*BU145","v":48.086042777147654},{"$f":"$G$162*BV145","v":48.38012991644181},{"$f":"$G$162*BW145","v":48.676015649267526},{"$f":"$G$162*BX145","v":48.973710975557381},{"$f":"$G$162*BY145","v":49.273226962517846},{"$f":"$G$162*BZ145","v":49.574574745040827},{"$f":"$G$162*CA145","v":49.877765526117564},{"$f":"$G$162*CB145","v":50.182810577255175},{"$f":"$G$162*CC145","v":50.489721238895626},{"$f":"$G$162*CD145","v":50.798508920837357},{"$f":"$G$162*CE145","v":51.109185102659438},{"$f":"$G$162*CF145","v":51.421761334148357},{"$f":"$G$162*CG145","v":51.736249235727435},{"$f":"$G$162*CH145","v":52.052660498888713},{"$f":"$G$162*CI145","v":52.371006886627711},{"$f":"$G$162*CJ145","v":52.691300233880703},{"$f":"$G$162*CK145","v":53.013552447964649},{"$f":"$G$162*CL145","v":53.337775509019941},{"$f":"$G$162*CM145","v":53.66398147045571},{"$f":"$G$162*CN145","v":53.992182459398009},{"$f":"$G$162*CO145","v":54.322390677140518},{"$f":"$G$162*CP145","v":54.654618399598306},{"$f":"$G$162*CQ145","v":54.988877977764098},{"$f":"$G$162*CR145","v":55.325181838167452},{"$f":"$G$162*CS145","v":55.663542483336791},{"$f":"$G$162*CT145","v":56.003972492264083},{"$f":"$G$162*CU145","v":56.346484520872636},{"$f":"$G$162*CV145","v":56.691091302487479},{"$f":"$G$162*CW145","v":57.037805648308726},{"$f":"$G$162*CX145","v":57.386640447888006},{"$f":"$G$162*CY145","v":57.737608669607475},{"$f":"$G$162*CZ145","v":58.090723361161992},{"$f":"$G$162*DA145","v":58.445997650044248},{"$f":"$G$162*DB145","v":58.803444744032674},{"$f":"$G$162*DC145","v":59.163077931682551},{"$f":"$G$162*DD145","v":59.524910582820034},{"$f":"$G$162*DE145","v":59.888956149039124},{"$f":"$G$162*DF145","v":60.255228164201782},{"$f":"$G$162*DG145","v":60.623740244941104},{"$f":"$G$162*DH145","v":60.994506091167466},{"$f":"$G$162*DI145","v":61.367539486577918},{"$f":"$G$162*DJ145","v":61.742854299168513},{"$f":"$G$162*DK145","v":62.12046448174997},{"$f":"$G$162*DL145","v":62.500384072466289},{"$f":"$G$162*DM145","v":62.882627195316765},{"$f":"$G$162*DN145","v":63.267208060680858},{"$f":"$G$162*DO145","v":63.654140965846771},{"$f":"$G$162*DP145","v":64.043440295542695},{"$f":"$G$162*DQ145","v":64.435120522471721},{"$f":"$G$162*DR145","v":64.82919620784989},{"$f":"$G$162*DS145","v":65.225682001947433},{"$f":"$G$162*DT145","v":65.624592644633523},{"$f":"$G$162*DU145","v":66.025942965924173},{"$f":"$G$162*DV145","v":66.42974788653359},{"$f":"$G$162*DW145","v":66.836022418428882},{"$f":"$G$162*DX145","v":67.244781665388089},{"$f":"$G$162*DY145","v":67.656040823561796},{"$f":"$G$162*DZ145","v":68.069815182037914},{"$f":"$G$162*EA145","v":68.486120123410231},{"$f":"$G$162*EB145","v":68.904971124350197},{"$f":"$G$162*EC145","v":69.326383756182253},{"$f":"$G$162*ED145","v":69.75037368546279},{"$f":"$G$162*EE145","v":70.176956674562589},{"$f":"$G$162*EF145","v":5.6044407932119418},{"$f":"$G$162*EG145","v":5.6387167257909176},{"$f":"$G$162*EH145","v":5.6732022849138231},{"$f":"$G$162*EI145","v":5.7078987526256606},{"$f":"$G$162*EJ145","v":5.7428074188122267},{"$f":"$G$162*EK145","v":0},{"$f":"$G$162*EL145","v":0},{"$f":"$G$162*EM145","v":0},{"$f":"$G$162*EN145","v":0},{"$f":"$G$162*EO145","v":0},{"$f":"$G$162*EP145","v":0},{"$f":"$G$162*EQ145","v":0},{"$f":"$G$162*ER145","v":0},{"$f":"$G$162*ES145","v":0},{"$f":"$G$162*ET145","v":0},{"$f":"$G$162*EU145","v":0},{"$f":"$G$162*EV145","v":0},{"$f":"$G$162*EW145","v":0},{"$f":"$G$162*EX145","v":0},{"$f":"$G$162*EY145","v":0},{"$f":"$G$162*EZ145","v":0},{"$f":"$G$162*FA145","v":0},{"$f":"$G$162*FB145","v":0},{"$f":"$G$162*FC145","v":0},{"$f":"$G$162*FD145","v":0},{"$f":"$G$162*FE145","v":0}]
[null,null,null,"Total O&M","MM Rp"]
[]
[null,"Sales of Units"]
[null,null,"Cap Rate",null,"%",null,{"$f":"G70/4","v":0.02},null,null,null,null,{"$f":"$G$166","v":0.02},{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$166","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Sales of Units",null,"Units",null,null,null,null,null,null,{"$f":"L98","v":0},{"$f":"M98","v":0},{"$f":"N98","v":0},{"$f":"O98","v":0},{"$f":"P98","v":0},{"$f":"Q98","v":0},{"$f":"R98","v":0},{"$f":"S98","v":0},{"$f":"T98","v":0},{"$f":"U98","v":0},{"$f":"V98","v":0},{"$f":"W98","v":0},{"$f":"X98","v":0},{"$f":"Y98","v":0},{"$f":"Z98","v":0},{"$f":"AA98","v":0},{"$f":"AB98","v":0},{"$f":"AC98","v":0},{"$f":"AD98","v":0},{"$f":"AE98","v":0},{"$f":"AF98","v":0},{"$f":"AG98","v":0},{"$f":"AH98","v":0},{"$f":"AI98","v":0},{"$f":"AJ98","v":0},{"$f":"AK98","v":0},{"$f":"AL98","v":0},{"$f":"AM98","v":0},{"$f":"AN98","v":0},{"$f":"AO98","v":0},{"$f":"AP98","v":0},{"$f":"AQ98","v":0},{"$f":"AR98","v":0},{"$f":"AS98","v":0},{"$f":"AT98","v":0},{"$f":"AU98","v":0},{"$f":"AV98","v":0},{"$f":"AW98","v":0},{"$f":"AX98","v":0},{"$f":"AY98","v":0},{"$f":"AZ98","v":0},{"$f":"BA98","v":0},{"$f":"BB98","v":0},{"$f":"BC98","v":0},{"$f":"BD98","v":0},{"$f":"BE98","v":0},{"$f":"BF98","v":0},{"$f":"BG98","v":0},{"$f":"BH98","v":0},{"$f":"BI98","v":0},{"$f":"BJ98","v":0},{"$f":"BK98","v":0},{"$f":"BL98","v":0},{"$f":"BM98","v":0.89749999999999996},{"$f":"BN98","v":0.89525625000000009},{"$f":"BO98","v":0.89301810937500004},{"$f":"BP98","v":0.89078556410156262},{"$f":"BQ98","v":0.88855860019130861},{"$f":"BR98","v":0.88633720369083036},{"$f":"BS98","v":0.88412136068160319},{"$f":"BT98","v":0.88191105727989927},{"$f":"BU98","v":0.87970627963669945},{"$f":"BV98","v":0.87750701393760777},{"$f":"BW98","v":0.87531324640276376},{"$f":"BX98","v":0.87312496328675682},{"$f":"BY98","v":0.87094215087853999},{"$f":"BZ98","v":0.86876479550134356},{"$f":"CA98","v":0.86659288351259034},{"$f":"CB98","v":0.86442640130380877},{"$f":"CC98","v":0.86226533530054927},{"$f":"CD98","v":0.86010967196229782},{"$f":"CE98","v":0.85795939778239205},{"$f":"CF98","v":0.85581449928793618},{"$f":"CG98","v":0.85367496303971624},{"$f":"CH98","v":0.85154077563211705},{"$f":"CI98","v":0.84941192369303675},{"$f":"CJ98","v":0.84728839388380417},{"$f":"CK98","v":0.8451701728990948},{"$f":"CL98","v":0.84305724746684696},{"$f":"CM98","v":0.84094960434817989},{"$f":"CN98","v":0.83884723033730946},{"$f":"CO98","v":0.83675011226146623},{"$f":"CP98","v":0.83465823698081243},{"$f":"CQ98","v":0.83257159138836045},{"$f":"CR98","v":0.8304901624098896},{"$f":"CS98","v":0.8284139370038649},{"$f":"CT98","v":0.82634290216135531},{"$f":"CU98","v":0.82427704490595188},{"$f":"CV98","v":0.82221635229368684},{"$f":"CW98","v":0.82016081141295272},{"$f":"CX98","v":0.81811040938442026},{"$f":"CY98","v":0.81606513336095921},{"$f":"CZ98","v":0.81402497052755685},{"$f":"DA98","v":0.81198990810123783},{"$f":"DB98","v":0.80995993333098482},{"$f":"DC98","v":0.80793503349765738},{"$f":"DD98","v":0.80591519591391325},{"$f":"DE98","v":0.80390040792412842},{"$f":"DF98","v":0.80189065690431804},{"$f":"DG98","v":0.79988593026205734},{"$f":"DH98","v":0.79788621543640204},{"$f":"DI98","v":0.79589149989781105},{"$f":"DJ98","v":0.7939017711480667},{"$f":"DK98","v":0.79191701672019654},{"$f":"DL98","v":0.78993722417839596},{"$f":"DM98","v":0.78796238111795003},{"$f":"DN98","v":0.78599247516515514},{"$f":"DO98","v":0.78402749397724225},{"$f":"DP98","v":0.78206742524229911},{"$f":"DQ98","v":0.78011225667919337},{"$f":"DR98","v":0.77816197603749537},{"$f":"DS98","v":0.77621657109740172},{"$f":"DT98","v":0.77427602966965825},{"$f":"DU98","v":0.77234033959548409},{"$f":"DV98","v":0.7704094887464954},{"$f":"DW98","v":0.76848346502462905},{"$f":"DX98","v":0.76656225636206754},{"$f":"DY98","v":0.76464585072116242},{"$f":"DZ98","v":0.76273423609435953},{"$f":"EA98","v":0.76082740050412356},{"$f":"EB98","v":0.75892533200286327},{"$f":"EC98","v":0.75702801867285618},{"$f":"ED98","v":0.75513544862617399},{"$f":"EE98","v":0.7532476100046086},{"$f":"EF98","v":0.75136449097959712},{"$f":"EG98","v":0.74948607975214809},{"$f":"EH98","v":0.74761236455276769},{"$f":"EI98","v":0.7457433336413859},{"$f":"EJ98","v":0.74387897530728242},{"$f":"EK98","v":0.74201927786901423},{"$f":"EL98","v":0.74016422967434159},{"$f":"EM98","v":0.7383138191001557},{"$f":"EN98","v":0.73646803455240528},{"$f":"EO98","v":0.73462686446602432},{"$f":"EP98","v":0.73279029730485923},{"$f":"EQ98","v":0.73095832156159712},{"$f":"ER98","v":0.72913092575769312},{"$f":"ES98","v":0.7273080984432988},{"$f":"ET98","v":0.72548982819719054},{"$f":"EU98","v":0.72367610362669765},{"$f":"EV98","v":0.72186691336763076},{"$f":"EW98","v":0.72006224608421177},{"$f":"EX98","v":0.71826209046900114},{"$f":"EY98","v":0.71646643524282871},{"$f":"EZ98","v":0.71467526915472157},{"$f":"FA98","v":0.71288858098183483},{"$f":"FB98","v":0.71110635952938028},{"$f":"FC98","v":0.70932859363055689},{"$f":"FD98","v":0.7075552721464804},{"$f":"FE98","v":0.70578638396611426}]
[null,null,"Total Remaining Units",null,"Units",null,null,null,null,null,null,{"$f":"L104","v":359},{"$f":"M104","v":359},{"$f":"N104","v":359},{"$f":"O104","v":359},{"$f":"P104","v":359},{"$f":"Q104","v":359},{"$f":"R104","v":359},{"$f":"S104","v":359},{"$f":"T104","v":359},{"$f":"U104","v":359},{"$f":"V104","v":359},{"$f":"W104","v":359},{"$f":"X104","v":359},{"$f":"Y104","v":359},{"$f":"Z104","v":359},{"$f":"AA104","v":359},{"$f":"AB104","v":359},{"$f":"AC104","v":359},{"$f":"AD104","v":359},{"$f":"AE104","v":359},{"$f":"AF104","v":359},{"$f":"AG104","v":359},{"$f":"AH104","v":359},{"$f":"AI104","v":359},{"$f":"AJ104","v":359},{"$f":"AK104","v":359},{"$f":"AL104","v":359},{"$f":"AM104","v":359},{"$f":"AN104","v":359},{"$f":"AO104","v":359},{"$f":"AP104","v":359},{"$f":"AQ104","v":359},{"$f":"AR104","v":359},{"$f":"AS104","v":359},{"$f":"AT104","v":359},{"$f":"AU104","v":359},{"$f":"AV104","v":359},{"$f":"AW104","v":359},{"$f":"AX104","v":359},{"$f":"AY104","v":359},{"$f":"AZ104","v":359},{"$f":"BA104","v":359},{"$f":"BB104","v":359},{"$f":"BC104","v":359},{"$f":"BD104","v":359},{"$f":"BE104","v":359},{"$f":"BF104","v":359},{"$f":"BG104","v":359},{"$f":"BH104","v":359},{"$f":"BI104","v":359},{"$f":"BJ104","v":359},{"$f":"BK104","v":359},{"$f":"BL104","v":359},{"$f":"BM104","v":358.10250000000002},{"$f":"BN104","v":357.20724375000003},{"$f":"BO104","v":356.31422564062501},{"$f":"BP104","v":355.42344007652343},{"$f":"BQ104","v":354.53488147633215},{"$f":"BR104","v":353.64854427264129},{"$f":"BS104","v":352.76442291195974},{"$f":"BT104","v":351.88251185467982},{"$f":"BU104","v":351.00280557504311},{"$f":"BV104","v":350.12529856110552},{"$f":"BW104","v":349.24998531470271},{"$f":"BX104","v":348.37686035141598},{"$f":"BY104","v":347.50591820053745},{"$f":"BZ104","v":346.63715340503609},{"$f":"CA104","v":345.77056052152352},{"$f":"CB104","v":344.90613412021969},{"$f":"CC104","v":344.04386878491914},{"$f":"CD104","v":343.18375911295686},{"$f":"CE104","v":342.32579971517447},{"$f":"CF104","v":341.46998521588654},{"$f":"CG104","v":340.6163102528468},{"$f":"CH104","v":339.76476947721471},{"$f":"CI104","v":338.91535755352169},{"$f":"CJ104","v":338.0680691596379},{"$f":"CK104","v":337.22289898673881},{"$f":"CL104","v":336.37984173927197},{"$f":"CM104","v":335.53889213492374},{"$f":"CN104","v":334.70004490458643},{"$f":"CO104","v":333.86329479232501},{"$f":"CP104","v":333.02863655534418},{"$f":"CQ104","v":332.19606496395585},{"$f":"CR104","v":331.36557480154596},{"$f":"CS104","v":330.5371608645421},{"$f":"CT104","v":329.7108179623807},{"$f":"CU104","v":328.88654091747475},{"$f":"CV104","v":328.06432456518104},{"$f":"CW104","v":327.24416375376808},{"$f":"CX104","v":326.42605334438366},{"$f":"CY104","v":325.60998821102271},{"$f":"CZ104","v":324.79596324049515},{"$f":"DA104","v":323.98397333239393},{"$f":"DB104","v":323.17401339906291},{"$f":"DC104","v":322.36607836556527},{"$f":"DD104","v":321.56016316965133},{"$f":"DE104","v":320.75626276172721},{"$f":"DF104","v":319.95437210482288},{"$f":"DG104","v":319.15448617456082},{"$f":"DH104","v":318.35659995912442},{"$f":"DI104","v":317.56070845922665},{"$f":"DJ104","v":316.76680668807859},{"$f":"DK104","v":315.97488967135837},{"$f":"DL104","v":315.18495244718002},{"$f":"DM104","v":314.39699006606207},{"$f":"DN104","v":313.61099759089689},{"$f":"DO104","v":312.82697009691964},{"$f":"DP104","v":312.04490267167733},{"$f":"DQ104","v":311.26479041499817},{"$f":"DR104","v":310.48662843896068},{"$f":"DS104","v":309.71041186786329},{"$f":"DT104","v":308.93613583819365},{"$f":"DU104","v":308.16379549859812},{"$f":"DV104","v":307.39338600985161},{"$f":"DW104","v":306.62490254482702},{"$f":"DX104","v":305.85834028846494},{"$f":"DY104","v":305.09369443774381},{"$f":"DZ104","v":304.33096020164942},{"$f":"EA104","v":303.57013280114529},{"$f":"EB104","v":302.81120746914246},{"$f":"EC104","v":302.05417945046963},{"$f":"ED104","v":301.29904400184341},{"$f":"EE104","v":300.54579639183885},{"$f":"EF104","v":299.79443190085925},{"$f":"EG104","v":299.04494582110709},{"$f":"EH104","v":298.29733345655433},{"$f":"EI104","v":297.55159012291296},{"$f":"EJ104","v":296.80771114760569},{"$f":"EK104","v":296.06569186973661},{"$f":"EL104","v":295.32552764006232},{"$f":"EM104","v":294.58721382096212},{"$f":"EN104","v":293.85074578640973},{"$f":"EO104","v":293.11611892194367},{"$f":"EP104","v":292.38332862463881},{"$f":"EQ104","v":291.65237030307719},{"$f":"ER104","v":290.92323937731953},{"$f":"ES104","v":290.19593127887623},{"$f":"ET104","v":289.470441450679},{"$f":"EU104","v":288.7467653470523},{"$f":"EV104","v":288.02489843368471},{"$f":"EW104","v":287.30483618760047},{"$f":"EX104","v":286.58657409713146},{"$f":"EY104","v":285.87010766188865},{"$f":"EZ104","v":285.15543239273393},{"$f":"FA104","v":284.4425438117521},{"$f":"FB104","v":283.73143745222274},{"$f":"FC104","v":283.02210885859216},{"$f":"FD104","v":282.3145535864457},{"$f":"FE104","v":281.60876720247961}]
[null,null,"Percent Sold",null,"%",null,null,null,null,null,null,{"$f":"IF(L168,L167/L168)","v":0},{"$f":"IF(M168,M167/M168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604004E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,{"$f":"IF(BY168,BY167/BY168)","v":2.5062656641604009E-3},2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,{"$f":"IF(EK168,EK167/EK168)","v":2.5062656641604017E-3},2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604017E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604009E-3,2.5062656641604013E-3,2.5062656641604009E-3,2.5062656641604009E-3]
[]
[null,null,"Nett Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L145-L163","v":0},{"$f":"M145-M163","v":0},{"$f":"N145-N163","v":0},{"$f":"O145-O163","v":0},{"$f":"P145-P163","v":0},{"$f":"Q145-Q163","v":0},{"$f":"R145-R163","v":0},{"$f":"S145-S163","v":0},{"$f":"T145-T163","v":0},{"$f":"U145-U163","v":0},{"$f":"V145-V163","v":0},{"$f":"W145-W163","v":0},{"$f":"X145-X163","v":0},{"$f":"Y145-Y163","v":0},{"$f":"Z145-Z163","v":0},{"$f":"AA145-AA163","v":0},{"$f":"AB145-AB163","v":0},{"$f":"AC145-AC163","v":0},{"$f":"AD145-AD163","v":0},{"$f":"AE145-AE163","v":0},{"$f":"AF145-AF163","v":0},{"$f":"AG145-AG163","v":0},{"$f":"AH145-AH163","v":0},{"$f":"AI145-AI163","v":0},{"$f":"AJ145-AJ163","v":1369.2298254084812},{"$f":"AK145-AK163","v":1382.7214035372047},{"$f":"AL145-AL163","v":1396.3459196702172},{"$f":"AM145-AM163","v":1410.1046836997218},{"$f":"AN145-AN163","v":1508.0650519294818},{"$f":"AO145-AO163","v":1642.8002001906491},{"$f":"AP145-AP163","v":1657.1377919340105},{"$f":"AQ145-AQ163","v":1671.6006820941734},{"$f":"AR145-AR163","v":1740.093953615946},{"$f":"AS145-AS163","v":1762.7488691866452},{"$f":"AT145-AT163","v":1777.9745173517754},{"$f":"AU145-AU163","v":1793.331676230712},{"$f":"AV145-AV163","v":1864.6121075791136},{"$f":"AW145-AW163","v":1885.5090594154856},{"$f":"AX145-AX163","v":1901.7950420943866},{"$f":"AY145-AY163","v":1918.221694069196},{"$f":"AZ145-AZ163","v":2037.0956910260968},{"$f":"BA145-BA163","v":2059.6501617907511},{"$f":"BB145-BB163","v":2077.4402788374005},{"$f":"BC145-BC163","v":2095.3840570593334},{"$f":"BD145-BD163","v":2113.4828236966532},{"$f":"BE145-BE163","v":2140.831736179005},{"$f":"BF145-BF163","v":2159.3230546904419},{"$f":"BG145-BG163","v":2177.9740909669481},{"$f":"BH145-BH163","v":2196.7862245620945},{"$f":"BI145-BI163","v":2215.7608469452698},{"$f":"BJ145-BJ163","v":2234.8993616046082},{"$f":"BK145-BK163","v":2254.2031841507919},{"$f":"BL145-BL163","v":2273.6737424217686},{"$f":"BM145-BM163","v":2288.0290648425621},{"$f":"BN145-BN163","v":2302.4760680192312},{"$f":"BO145-BO163","v":2317.0153462204671},{"$f":"BP145-BP163","v":2331.6474976393188},{"$f":"BQ145-BQ163","v":2346.3731244196942},{"$f":"BR145-BR163","v":2360.7231960834238},{"$f":"BS145-BS163","v":2375.1610306671314},{"$f":"BT145-BT163","v":2389.6871649158788},{"$f":"BU145-BU163","v":2404.3021388573825},{"$f":"BV145-BV163","v":2419.0064958220905},{"$f":"BW145-BW163","v":2433.8007824633764},{"$f":"BX145-BX163","v":2448.6855487778689},{"$f":"BY145-BY163","v":2463.6613481258923},{"$f":"BZ145-BZ163","v":2478.7287372520414},{"$f":"CA145-CA163","v":2493.8882763058782},{"$f":"CB145-CB163","v":2509.1405288627589},{"$f":"CC145-CC163","v":2524.4860619447813},{"$f":"CD145-CD163","v":2539.9254460418679},{"$f":"CE145-CE163","v":2555.459255132972},{"$f":"CF145-CF163","v":2571.088066707418},{"$f":"CG145-CG163","v":2586.8124617863718},{"$f":"CH145-CH163","v":2602.6330249444354},{"$f":"CI145-CI163","v":2618.5503443313855},{"$f":"CJ145-CJ163","v":2634.5650116940351},{"$f":"CK145-CK163","v":2650.6776223982324},{"$f":"CL145-CL163","v":2666.8887754509969},{"$f":"CM145-CM163","v":2683.1990735227855},{"$f":"CN145-CN163","v":2699.6091229699005},{"$f":"CO145-CO163","v":2716.119533857026},{"$f":"CP145-CP163","v":2732.7309199799151},{"$f":"CQ145-CQ163","v":2749.4438988882048},{"$f":"CR145-CR163","v":2766.2590919083727},{"$f":"CS145-CS163","v":2783.1771241668393},{"$f":"CT145-CT163","v":2800.1986246132042},{"$f":"CU145-CU163","v":2817.3242260436318},{"$f":"CV145-CV163","v":2834.5545651243738},{"$f":"CW145-CW163","v":2851.8902824154361},{"$f":"CX145-CX163","v":2869.3320223944002},{"$f":"CY145-CY163","v":2886.8804334803735},{"$f":"CZ145-CZ163","v":2904.5361680580995},{"$f":"DA145-DA163","v":2922.2998825022123},{"$f":"DB145-DB163","v":2940.1722372016338},{"$f":"DC145-DC163","v":2958.1538965841273},{"$f":"DD145-DD163","v":2976.2455291410015},{"$f":"DE145-DE163","v":2994.4478074519561},{"$f":"DF145-DF163","v":3012.761408210089},{"$f":"DG145-DG163","v":3031.187012247055},{"$f":"DH145-DH163","v":3049.7253045583734},{"$f":"DI145-DI163","v":3068.3769743288958},{"$f":"DJ145-DJ163","v":3087.1427149584256},{"$f":"DK145-DK163","v":3106.0232240874984},{"$f":"DL145-DL163","v":3125.0192036233143},{"$f":"DM145-DM163","v":3144.1313597658382},{"$f":"DN145-DN163","v":3163.360403034043},{"$f":"DO145-DO163","v":3182.7070482923386},{"$f":"DP145-DP163","v":3202.1720147771343},{"$f":"DQ145-DQ163","v":3221.7560261235858},{"$f":"DR145-DR163","v":3241.4598103924941},{"$f":"DS145-DS163","v":3261.2841000973713},{"$f":"DT145-DT163","v":3281.2296322316761},{"$f":"DU145-DU163","v":3301.2971482962084},{"$f":"DV145-DV163","v":3321.4873943266794},{"$f":"DW145-DW163","v":3341.8011209214437},{"$f":"DX145-DX163","v":3362.2390832694045},{"$f":"DY145-DY163","v":3382.8020411780899},{"$f":"DZ145-DZ163","v":3403.4907591018955},{"$f":"EA145-EA163","v":3424.3060061705114},{"$f":"EB145-EB163","v":3445.2485562175098},{"$f":"EC145-EC163","v":3466.3191878091125},{"$f":"ED145-ED163","v":3487.5186842731396},{"$f":"EE145-EE163","v":3508.8478337281294},{"$f":"EF145-EF163","v":280.22203966059709},{"$f":"EG145-EG163","v":281.93583628954588},{"$f":"EH145-EH163","v":283.66011424569115},{"$f":"EI145-EI163","v":285.39493763128303},{"$f":"EJ145-EJ163","v":287.14037094061132},{"$f":"EK145-EK163","v":0},{"$f":"EL145-EL163","v":0},{"$f":"EM145-EM163","v":0},{"$f":"EN145-EN163","v":0},{"$f":"EO145-EO163","v":0},{"$f":"EP145-EP163","v":0},{"$f":"EQ145-EQ163","v":0},{"$f":"ER145-ER163","v":0},{"$f":"ES145-ES163","v":0},{"$f":"ET145-ET163","v":0},{"$f":"EU145-EU163","v":0},{"$f":"EV145-EV163","v":0},{"$f":"EW145-EW163","v":0},{"$f":"EX145-EX163","v":0},{"$f":"EY145-EY163","v":0},{"$f":"EZ145-EZ163","v":0},{"$f":"FA145-FA163","v":0},{"$f":"FB145-FB163","v":0},{"$f":"FC145-FC163","v":0},{"$f":"FD145-FD163","v":0},{"$f":"FE145-FE163","v":0}]
[null,null,"Net Rentals for Units Sold",null,"MM Rp",null,null,null,null,null,null,{"$f":"L171*L169","v":0},{"$f":"M171*M169","v":0},{"$f":"N171*N169","v":0},{"$f":"O171*O169","v":0},{"$f":"P171*P169","v":0},{"$f":"Q171*Q169","v":0},{"$f":"R171*R169","v":0},{"$f":"S171*S169","v":0},{"$f":"T171*T169","v":0},{"$f":"U171*U169","v":0},{"$f":"V171*V169","v":0},{"$f":"W171*W169","v":0},{"$f":"X171*X169","v":0},{"$f":"Y171*Y169","v":0},{"$f":"Z171*Z169","v":0},{"$f":"AA171*AA169","v":0},{"$f":"AB171*AB169","v":0},{"$f":"AC171*AC169","v":0},{"$f":"AD171*AD169","v":0},{"$f":"AE171*AE169","v":0},{"$f":"AF171*AF169","v":0},{"$f":"AG171*AG169","v":0},{"$f":"AH171*AH169","v":0},{"$f":"AI171*AI169","v":0},{"$f":"AJ171*AJ169","v":0},{"$f":"AK171*AK169","v":0},{"$f":"AL171*AL169","v":0},{"$f":"AM171*AM169","v":0},{"$f":"AN171*AN169","v":0},{"$f":"AO171*AO169","v":0},{"$f":"AP171*AP169","v":0},{"$f":"AQ171*AQ169","v":0},{"$f":"AR171*AR169","v":0},{"$f":"AS171*AS169","v":0},{"$f":"AT171*AT169","v":0},{"$f":"AU171*AU169","v":0},{"$f":"AV171*AV169","v":0},{"$f":"AW171*AW169","v":0},{"$f":"AX171*AX169","v":0},{"$f":"AY171*AY169","v":0},{"$f":"AZ171*AZ169","v":0},{"$f":"BA171*BA169","v":0},{"$f":"BB171*BB169","v":0},{"$f":"BC171*BC169","v":0},{"$f":"BD171*BD169","v":0},{"$f":"BE171*BE169","v":0},{"$f":"BF171*BF169","v":0},{"$f":"BG171*BG169","v":0},{"$f":"BH171*BH169","v":0},{"$f":"BI171*BI169","v":0},{"$f":"BJ171*BJ169","v":0},{"$f":"BK171*BK169","v":0},{"$f":"BL171*BL169","v":0},{"$f":"BM171*BM169","v":5.7344086838159445},{"$f":"BN171*BN169","v":5.770616711827647},{"$f":"BO171*BO169","v":5.8070560055650802},{"$f":"BP171*BP169","v":5.8437280642589453},{"$f":"BQ171*BQ169","v":5.88063439704184},{"$f":"BR171*BR169","v":5.9165994889308875},{"$f":"BS171*BS169","v":5.9527845380128594},{"$f":"BT171*BT169","v":5.9891908895134804},{"$f":"BU171*BU169","v":6.02581989688567},{"$f":"BV171*BV169","v":6.0626729218598756},{"$f":"BW171*BW169","v":6.0997513344946785},{"$f":"BX171*BX169","v":6.1370565132277415},{"$f":"BY171*BY169","v":6.1745898449270484},{"$f":"BZ171*BZ169","v":6.212352724942459},{"$f":"CA171*CA169","v":6.2503465571575898},{"$f":"CB171*CB169","v":6.2885727540420016},{"$f":"CC171*CC169","v":6.3270327367037131},{"$f":"CD171*CD169","v":6.3657279349420248},{"$f":"CE171*CE169","v":6.4046597873006812},{"$f":"CF171*CF169","v":6.4438297411213483},{"$f":"CG171*CG169","v":6.4832392525974232},{"$f":"CH171*CH169","v":6.5228897868281583},{"$f":"CI171*CI169","v":6.5627828178731464},{"$f":"CJ171*CJ169","v":6.6029198288071047},{"$f":"CK171*CK169","v":6.6433023117750194},{"$f":"CL171*CL169","v":6.6839317680476107},{"$f":"CM171*CM169","v":6.7248097080771574},{"$f":"CN171*CN169","v":6.765937651553636},{"$f":"CO171*CO169","v":6.8073171274612188},{"$f":"CP171*CP169","v":6.8489496741351257},{"$f":"CQ171*CQ169","v":6.8908368393188084},{"$f":"CR171*CR169","v":6.9329801802214854},{"$f":"CS171*CS169","v":6.9753812635760379},{"$f":"CT171*CT169","v":7.018041665697254},{"$f":"CU171*CU169","v":7.0609629725404313},{"$f":"CV171*CV169","v":7.1041467797603346},{"$f":"CW171*CW169","v":7.1475946927705172},{"$f":"CX171*CX169","v":7.1913083268030089},{"$f":"CY171*CY169","v":7.2352893069683555},{"$f":"CZ171*CZ169","v":7.2795392683160394},{"$f":"DA171*DA169","v":7.3240598558952685},{"$f":"DB171*DB169","v":7.3688527248161257},{"$f":"DC171*DC169","v":7.4139195403110971},{"$f":"DD171*DD169","v":7.4592619777969968},{"$f":"DE171*DE169","v":7.5048817229372347},{"$f":"DF171*DF169","v":7.5507804717044849},{"$f":"DG171*DG169","v":7.5969599304437478},{"$f":"DH171*DH169","v":7.6434218159357723},{"$f":"DI171*DI169","v":7.6901678554608912},{"$f":"DJ171*DJ169","v":7.737199786863223},{"$f":"DK171*DK169","v":7.7845193586152854},{"$f":"DL171*DL169","v":7.8321283298829929},{"$f":"DM171*DM169","v":7.880028470591073},{"$f":"DN171*DN169","v":7.9282215614888303},{"$f":"DO171*DO169","v":7.9767093942163889},{"$f":"DP171*DP169","v":8.0254937713712629},{"$f":"DQ171*DQ169","v":8.0745765065754025},{"$f":"DR171*DR169","v":8.1239594245425906},{"$f":"DS171*DS169","v":8.1736443611462928},{"$f":"DT171*DT169","v":8.223633163487909},{"$f":"DU171*DU169","v":8.2739276899654364},{"$f":"DV171*DV169","v":8.3245298103425558},{"$f":"DW171*DW169","v":8.3754414058181545},{"$f":"DX171*DX169","v":8.4266643690962511},{"$f":"DY171*DY169","v":8.4782006044563651},{"$f":"DZ171*DZ169","v":8.5300520278243006},{"$f":"EA171*EA169","v":8.5822205668433877},{"$f":"EB171*EB169","v":8.6347081609461398},{"$f":"EC171*EC169","v":8.6875167614263464},{"$f":"ED171*ED169","v":8.7406483315116272},{"$f":"EE171*EE169","v":8.7941048464364133},{"$f":"EF171*EF169","v":0.70231087634234857},{"$f":"EG171*EG169","v":0.70660610598883677},{"$f":"EH171*EH169","v":0.7109276046257923},{"$f":"EI171*EI169","v":0.71527553291048385},{"$f":"EJ171*EJ169","v":0.71965005248273506},{"$f":"EK171*EK169","v":0},{"$f":"EL171*EL169","v":0},{"$f":"EM171*EM169","v":0},{"$f":"EN171*EN169","v":0},{"$f":"EO171*EO169","v":0},{"$f":"EP171*EP169","v":0},{"$f":"EQ171*EQ169","v":0},{"$f":"ER171*ER169","v":0},{"$f":"ES171*ES169","v":0},{"$f":"ET171*ET169","v":0},{"$f":"EU171*EU169","v":0},{"$f":"EV171*EV169","v":0},{"$f":"EW171*EW169","v":0},{"$f":"EX171*EX169","v":0},{"$f":"EY171*EY169","v":0},{"$f":"EZ171*EZ169","v":0},{"$f":"FA171*FA169","v":0},{"$f":"FB171*FB169","v":0},{"$f":"FC171*FC169","v":0},{"$f":"FD171*FD169","v":0},{"$f":"FE171*FE169","v":0}]
[null,null,"Procceds from Sales",null,"MM Rp"]
[]
[null,"Free Cash Flow",null,null,"MM Rp",null,null,null,null,null,null,{"$f":"L171-L124+L173","v":0},{"$f":"M171-M124+M173","v":0},{"$f":"N171-N124+N173","v":0},{"$f":"O171-O124+O173","v":0},{"$f":"P171-P124+P173","v":0},{"$f":"Q171-Q124+Q173","v":0},{"$f":"R171-R124+R173","v":0},{"$f":"S171-S124+S173","v":0},{"$f":"T171-T124+T173","v":0},{"$f":"U171-U124+U173","v":0},{"$f":"V171-V124+V173","v":0},{"$f":"W171-W124+W173","v":0},{"$f":"X171-X124+X173","v":0},{"$f":"Y171-Y124+Y173","v":0},{"$f":"Z171-Z124+Z173","v":0},{"$f":"AA171-AA124+AA173","v":0},{"$f":"AB171-AB124+AB173","v":0},{"$f":"AC171-AC124+AC173","v":0},{"$f":"AD171-AD124+AD173","v":0},{"$f":"AE171-AE124+AE173","v":0},{"$f":"AF171-AF124+AF173","v":0},{"$f":"AG171-AG124+AG173","v":0},{"$f":"AH171-AH124+AH173","v":0},{"$f":"AI171-AI124+AI173","v":0},{"$f":"AJ171-AJ124+AJ173","v":1369.2298254084812},{"$f":"AK171-AK124+AK173","v":1382.7214035372047},{"$f":"AL171-AL124+AL173","v":1396.3459196702172},{"$f":"AM171-AM124+AM173","v":1410.1046836997218},{"$f":"AN171-AN124+AN173","v":1508.0650519294818},{"$f":"AO171-AO124+AO173","v":1642.8002001906491},{"$f":"AP171-AP124+AP173","v":1657.1377919340105},{"$f":"AQ171-AQ124+AQ173","v":1671.6006820941734},{"$f":"AR171-AR124+AR173","v":1740.093953615946},{"$f":"AS171-AS124+AS173","v":1762.7488691866452},{"$f":"AT171-AT124+AT173","v":1777.9745173517754},{"$f":"AU171-AU124+AU173","v":1793.331676230712},{"$f":"AV171-AV124+AV173","v":1864.6121075791136},{"$f":"AW171-AW124+AW173","v":1885.5090594154856},{"$f":"AX171-AX124+AX173","v":1901.7950420943866},{"$f":"AY171-AY124+AY173","v":1918.221694069196},{"$f":"AZ171-AZ124+AZ173","v":2037.0956910260968},{"$f":"BA171-BA124+BA173","v":2059.6501617907511},{"$f":"BB171-BB124+BB173","v":2077.4402788374005},{"$f":"BC171-BC124+BC173","v":2095.3840570593334},{"$f":"BD171-BD124+BD173","v":2113.4828236966532},{"$f":"BE171-BE124+BE173","v":2140.831736179005},{"$f":"BF171-BF124+BF173","v":2159.3230546904419},{"$f":"BG171-BG124+BG173","v":2177.9740909669481},{"$f":"BH171-BH124+BH173","v":2196.7862245620945},{"$f":"BI171-BI124+BI173","v":2215.7608469452698},{"$f":"BJ171-BJ124+BJ173","v":2234.8993616046082},{"$f":"BK171-BK124+BK173","v":2254.2031841507919},{"$f":"BL171-BL124+BL173","v":2273.6737424217686},{"$f":"BM171-BM124+BM173","v":2288.0290648425621},{"$f":"BN171-BN124+BN173","v":2302.4760680192312},{"$f":"BO171-BO124+BO173","v":2317.0153462204671},{"$f":"BP171-BP124+BP173","v":2331.6474976393188},{"$f":"BQ171-BQ124+BQ173","v":2346.3731244196942},{"$f":"BR171-BR124+BR173","v":2360.7231960834238},{"$f":"BS171-BS124+BS173","v":2375.1610306671314},{"$f":"BT171-BT124+BT173","v":2389.6871649158788},{"$f":"BU171-BU124+BU173","v":2404.3021388573825},{"$f":"BV171-BV124+BV173","v":2419.0064958220905},{"$f":"BW171-BW124+BW173","v":2433.8007824633764},{"$f":"BX171-BX124+BX173","v":2448.6855487778689},{"$f":"BY171-BY124+BY173","v":2463.6613481258923},{"$f":"BZ171-BZ124+BZ173","v":2478.7287372520414},{"$f":"CA171-CA124+CA173","v":2493.8882763058782},{"$f":"CB171-CB124+CB173","v":2509.1405288627589},{"$f":"CC171-CC124+CC173","v":2524.4860619447813},{"$f":"CD171-CD124+CD173","v":2539.9254460418679},{"$f":"CE171-CE124+CE173","v":2555.459255132972},{"$f":"CF171-CF124+CF173","v":2571.088066707418},{"$f":"CG171-CG124+CG173","v":2586.8124617863718},{"$f":"CH171-CH124+CH173","v":2602.6330249444354},{"$f":"CI171-CI124+CI173","v":2618.5503443313855},{"$f":"CJ171-CJ124+CJ173","v":2634.5650116940351},{"$f":"CK171-CK124+CK173","v":2650.6776223982324},{"$f":"CL171-CL124+CL173","v":2666.8887754509969},{"$f":"CM171-CM124+CM173","v":2683.1990735227855},{"$f":"CN171-CN124+CN173","v":2699.6091229699005},{"$f":"CO171-CO124+CO173","v":2716.119533857026},{"$f":"CP171-CP124+CP173","v":2732.7309199799151},{"$f":"CQ171-CQ124+CQ173","v":2749.4438988882048},{"$f":"CR171-CR124+CR173","v":2766.2590919083727},{"$f":"CS171-CS124+CS173","v":2783.1771241668393},{"$f":"CT171-CT124+CT173","v":2800.1986246132042},{"$f":"CU171-CU124+CU173","v":2817.3242260436318},{"$f":"CV171-CV124+CV173","v":2834.5545651243738},{"$f":"CW171-CW124+CW173","v":2851.8902824154361},{"$f":"CX171-CX124+CX173","v":2869.3320223944002},{"$f":"CY171-CY124+CY173","v":2886.8804334803735},{"$f":"CZ171-CZ124+CZ173","v":2904.5361680580995},{"$f":"DA171-DA124+DA173","v":2922.2998825022123},{"$f":"DB171-DB124+DB173","v":2940.1722372016338},{"$f":"DC171-DC124+DC173","v":2958.1538965841273},{"$f":"DD171-DD124+DD173","v":2976.2455291410015},{"$f":"DE171-DE124+DE173","v":2994.4478074519561},{"$f":"DF171-DF124+DF173","v":3012.761408210089},{"$f":"DG171-DG124+DG173","v":3031.187012247055},{"$f":"DH171-DH124+DH173","v":3049.7253045583734},{"$f":"DI171-DI124+DI173","v":3068.3769743288958},{"$f":"DJ171-DJ124+DJ173","v":3087.1427149584256},{"$f":"DK171-DK124+DK173","v":3106.0232240874984},{"$f":"DL171-DL124+DL173","v":3125.0192036233143},{"$f":"DM171-DM124+DM173","v":3144.1313597658382},{"$f":"DN171-DN124+DN173","v":3163.360403034043},{"$f":"DO171-DO124+DO173","v":3182.7070482923386},{"$f":"DP171-DP124+DP173","v":3202.1720147771343},{"$f":"DQ171-DQ124+DQ173","v":3221.7560261235858},{"$f":"DR171-DR124+DR173","v":3241.4598103924941},{"$f":"DS171-DS124+DS173","v":3261.2841000973713},{"$f":"DT171-DT124+DT173","v":3281.2296322316761},{"$f":"DU171-DU124+DU173","v":3301.2971482962084},{"$f":"DV171-DV124+DV173","v":3321.4873943266794},{"$f":"DW171-DW124+DW173","v":3341.8011209214437},{"$f":"DX171-DX124+DX173","v":3362.2390832694045},{"$f":"DY171-DY124+DY173","v":3382.8020411780899},{"$f":"DZ171-DZ124+DZ173","v":3403.4907591018955},{"$f":"EA171-EA124+EA173","v":3424.3060061705114},{"$f":"EB171-EB124+EB173","v":3445.2485562175098},{"$f":"EC171-EC124+EC173","v":3466.3191878091125},{"$f":"ED171-ED124+ED173","v":3487.5186842731396},{"$f":"EE171-EE124+EE173","v":3508.8478337281294},{"$f":"EF171-EF124+EF173","v":280.22203966059709},{"$f":"EG171-EG124+EG173","v":281.93583628954588},{"$f":"EH171-EH124+EH173","v":283.66011424569115},{"$f":"EI171-EI124+EI173","v":285.39493763128303},{"$f":"EJ171-EJ124+EJ173","v":287.14037094061132},{"$f":"EK171-EK124+EK173","v":0},{"$f":"EL171-EL124+EL173","v":0},{"$f":"EM171-EM124+EM173","v":0},{"$f":"EN171-EN124+EN173","v":0},{"$f":"EO171-EO124+EO173","v":0},{"$f":"EP171-EP124+EP173","v":0},{"$f":"EQ171-EQ124+EQ173","v":0},{"$f":"ER171-ER124+ER173","v":0},{"$f":"ES171-ES124+ES173","v":0},{"$f":"ET171-ET124+ET173","v":0},{"$f":"EU171-EU124+EU173","v":0},{"$f":"EV171-EV124+EV173","v":0},{"$f":"EW171-EW124+EW173","v":0},{"$f":"EX171-EX124+EX173","v":0},{"$f":"EY171-EY124+EY173","v":0},{"$f":"EZ171-EZ124+EZ173","v":0},{"$f":"FA171-FA124+FA173","v":0},{"$f":"FB171-FB124+FB173","v":0},{"$f":"FC171-FC124+FC173","v":0},{"$f":"FD171-FD124+FD173","v":0},{"$f":"FE171-FE124+FE173","v":0}]
[]
[null,null,"Pretax IRR",null,"% p.a"]
[]
["Financing Analysis"]
[]
[null,"Summary Sources and Uses"]
[null,"Uses of Funds"]
[null,null,{"$f":"C121","v":"Capital Expenditure"},null,"MM Rp",null,null,{"$f":"SUM(L121:FE121)","v":0}]
[null,null,{"$f":"C122","v":"Other"},null,"MM Rp",null,null,{"$f":"SUM(L122:FE122)","v":0}]
[null,null,{"$f":"C123","v":"Unit Expenditures"},null,"MM Rp",null,null,{"$f":"SUM(L123:FE123)","v":0}]
[null,null,null,"Total","MM Rp",null,null,{"$f":"SUM(H183:H185)","v":0}]
[]
[null,"Sources of Funds"]
[null,null,"Debt",null,"MM Rp",null,{"$f":"G73","v":0.8}]
[null,null,"Equity",null,"MM Rp",null,{"$f":"1-G189","v":0.19999999999999996},{"$f":"$H$186*G190","v":0}]
[null,null,null,"Total","MM Rp",null,null,{"$f":"SUM(H189:H190)","v":0}]
[]
[null,"Sources and Uses by Period"]
[null,null,"Uses of Funds",null,"MM Rp"]
[null,null,{"$f":"C183","v":"Capital Expenditure"},null,"MM Rp",null,null,null,null,null,null,{"$f":"L121","v":0},{"$f":"M121","v":0},{"$f":"N121","v":0},{"$f":"O121","v":0},{"$f":"P121","v":0},{"$f":"Q121","v":0},{"$f":"R121","v":0},{"$f":"S121","v":0},{"$f":"T121","v":0},{"$f":"U121","v":0},{"$f":"V121","v":0},{"$f":"W121","v":0},{"$f":"X121","v":0},{"$f":"Y121","v":0},{"$f":"Z121","v":0},{"$f":"AA121","v":0},{"$f":"AB121","v":0},{"$f":"AC121","v":0},{"$f":"AD121","v":0},{"$f":"AE121","v":0},{"$f":"AF121","v":0},{"$f":"AG121","v":0},{"$f":"AH121","v":0},{"$f":"AI121","v":0},{"$f":"AJ121","v":0},{"$f":"AK121","v":0},{"$f":"AL121","v":0},{"$f":"AM121","v":0},{"$f":"AN121","v":0},{"$f":"AO121","v":0},{"$f":"AP121","v":0},{"$f":"AQ121","v":0},{"$f":"AR121","v":0},{"$f":"AS121","v":0},{"$f":"AT121","v":0},{"$f":"AU121","v":0},{"$f":"AV121","v":0},{"$f":"AW121","v":0},{"$f":"AX121","v":0},{"$f":"AY121","v":0},{"$f":"AZ121","v":0},{"$f":"BA121","v":0},{"$f":"BB121","v":0},{"$f":"BC121","v":0},{"$f":"BD121","v":0},{"$f":"BE121","v":0},{"$f":"BF121","v":0},{"$f":"BG121","v":0},{"$f":"BH121","v":0},{"$f":"BI121","v":0},{"$f":"BJ121","v":0},{"$f":"BK121","v":0},{"$f":"BL121","v":0},{"$f":"BM121","v":0},{"$f":"BN121","v":0},{"$f":"BO121","v":0},{"$f":"BP121","v":0},{"$f":"BQ121","v":0},{"$f":"BR121","v":0},{"$f":"BS121","v":0},{"$f":"BT121","v":0},{"$f":"BU121","v":0},{"$f":"BV121","v":0},{"$f":"BW121","v":0},{"$f":"BX121","v":0},{"$f":"BY121","v":0},{"$f":"BZ121","v":0},{"$f":"CA121","v":0},{"$f":"CB121","v":0},{"$f":"CC121","v":0},{"$f":"CD121","v":0},{"$f":"CE121","v":0},{"$f":"CF121","v":0},{"$f":"CG121","v":0},{"$f":"CH121","v":0},{"$f":"CI121","v":0},{"$f":"CJ121","v":0},{"$f":"CK121","v":0},{"$f":"CL121","v":0},{"$f":"CM121","v":0},{"$f":"CN121","v":0},{"$f":"CO121","v":0},{"$f":"CP121","v":0},{"$f":"CQ121","v":0},{"$f":"CR121","v":0},{"$f":"CS121","v":0},{"$f":"CT121","v":0},{"$f":"CU121","v":0},{"$f":"CV121","v":0},{"$f":"CW121","v":0},{"$f":"CX121","v":0},{"$f":"CY121","v":0},{"$f":"CZ121","v":0},{"$f":"DA121","v":0},{"$f":"DB121","v":0},{"$f":"DC121","v":0},{"$f":"DD121","v":0},{"$f":"DE121","v":0},{"$f":"DF121","v":0},{"$f":"DG121","v":0},{"$f":"DH121","v":0},{"$f":"DI121","v":0},{"$f":"DJ121","v":0},{"$f":"DK121","v":0},{"$f":"DL121","v":0},{"$f":"DM121","v":0},{"$f":"DN121","v":0},{"$f":"DO121","v":0},{"$f":"DP121","v":0},{"$f":"DQ121","v":0},{"$f":"DR121","v":0},{"$f":"DS121","v":0},{"$f":"DT121","v":0},{"$f":"DU121","v":0},{"$f":"DV121","v":0},{"$f":"DW121","v":0},{"$f":"DX121","v":0},{"$f":"DY121","v":0},{"$f":"DZ121","v":0},{"$f":"EA121","v":0},{"$f":"EB121","v":0},{"$f":"EC121","v":0},{"$f":"ED121","v":0},{"$f":"EE121","v":0},{"$f":"EF121","v":0},{"$f":"EG121","v":0},{"$f":"EH121","v":0},{"$f":"EI121","v":0},{"$f":"EJ121","v":0},{"$f":"EK121","v":0},{"$f":"EL121","v":0},{"$f":"EM121","v":0},{"$f":"EN121","v":0},{"$f":"EO121","v":0},{"$f":"EP121","v":0},{"$f":"EQ121","v":0},{"$f":"ER121","v":0},{"$f":"ES121","v":0},{"$f":"ET121","v":0},{"$f":"EU121","v":0},{"$f":"EV121","v":0},{"$f":"EW121","v":0},{"$f":"EX121","v":0},{"$f":"EY121","v":0},{"$f":"EZ121","v":0},{"$f":"FA121","v":0},{"$f":"FB121","v":0},{"$f":"FC121","v":0},{"$f":"FD121","v":0},{"$f":"FE121","v":0}]
[null,null,{"$f":"C184","v":"Other"},null,"MM Rp",null,null,null,null,null,null,{"$f":"L122","v":0},{"$f":"M122","v":0},{"$f":"N122","v":0},{"$f":"O122","v":0},{"$f":"P122","v":0},{"$f":"Q122","v":0},{"$f":"R122","v":0},{"$f":"S122","v":0},{"$f":"T122","v":0},{"$f":"U122","v":0},{"$f":"V122","v":0},{"$f":"W122","v":0},{"$f":"X122","v":0},{"$f":"Y122","v":0},{"$f":"Z122","v":0},{"$f":"AA122","v":0},{"$f":"AB122","v":0},{"$f":"AC122","v":0},{"$f":"AD122","v":0},{"$f":"AE122","v":0},{"$f":"AF122","v":0},{"$f":"AG122","v":0},{"$f":"AH122","v":0},{"$f":"AI122","v":0},{"$f":"AJ122","v":0},{"$f":"AK122","v":0},{"$f":"AL122","v":0},{"$f":"AM122","v":0},{"$f":"AN122","v":0},{"$f":"AO122","v":0},{"$f":"AP122","v":0},{"$f":"AQ122","v":0},{"$f":"AR122","v":0},{"$f":"AS122","v":0},{"$f":"AT122","v":0},{"$f":"AU122","v":0},{"$f":"AV122","v":0},{"$f":"AW122","v":0},{"$f":"AX122","v":0},{"$f":"AY122","v":0},{"$f":"AZ122","v":0},{"$f":"BA122","v":0},{"$f":"BB122","v":0},{"$f":"BC122","v":0},{"$f":"BD122","v":0},{"$f":"BE122","v":0},{"$f":"BF122","v":0},{"$f":"BG122","v":0},{"$f":"BH122","v":0},{"$f":"BI122","v":0},{"$f":"BJ122","v":0},{"$f":"BK122","v":0},{"$f":"BL122","v":0},{"$f":"BM122","v":0},{"$f":"BN122","v":0},{"$f":"BO122","v":0},{"$f":"BP122","v":0},{"$f":"BQ122","v":0},{"$f":"BR122","v":0},{"$f":"BS122","v":0},{"$f":"BT122","v":0},{"$f":"BU122","v":0},{"$f":"BV122","v":0},{"$f":"BW122","v":0},{"$f":"BX122","v":0},{"$f":"BY122","v":0},{"$f":"BZ122","v":0},{"$f":"CA122","v":0},{"$f":"CB122","v":0},{"$f":"CC122","v":0},{"$f":"CD122","v":0},{"$f":"CE122","v":0},{"$f":"CF122","v":0},{"$f":"CG122","v":0},{"$f":"CH122","v":0},{"$f":"CI122","v":0},{"$f":"CJ122","v":0},{"$f":"CK122","v":0},{"$f":"CL122","v":0},{"$f":"CM122","v":0},{"$f":"CN122","v":0},{"$f":"CO122","v":0},{"$f":"CP122","v":0},{"$f":"CQ122","v":0},{"$f":"CR122","v":0},{"$f":"CS122","v":0},{"$f":"CT122","v":0},{"$f":"CU122","v":0},{"$f":"CV122","v":0},{"$f":"CW122","v":0},{"$f":"CX122","v":0},{"$f":"CY122","v":0},{"$f":"CZ122","v":0},{"$f":"DA122","v":0},{"$f":"DB122","v":0},{"$f":"DC122","v":0},{"$f":"DD122","v":0},{"$f":"DE122","v":0},{"$f":"DF122","v":0},{"$f":"DG122","v":0},{"$f":"DH122","v":0},{"$f":"DI122","v":0},{"$f":"DJ122","v":0},{"$f":"DK122","v":0},{"$f":"DL122","v":0},{"$f":"DM122","v":0},{"$f":"DN122","v":0},{"$f":"DO122","v":0},{"$f":"DP122","v":0},{"$f":"DQ122","v":0},{"$f":"DR122","v":0},{"$f":"DS122","v":0},{"$f":"DT122","v":0},{"$f":"DU122","v":0},{"$f":"DV122","v":0},{"$f":"DW122","v":0},{"$f":"DX122","v":0},{"$f":"DY122","v":0},{"$f":"DZ122","v":0},{"$f":"EA122","v":0},{"$f":"EB122","v":0},{"$f":"EC122","v":0},{"$f":"ED122","v":0},{"$f":"EE122","v":0},{"$f":"EF122","v":0},{"$f":"EG122","v":0},{"$f":"EH122","v":0},{"$f":"EI122","v":0},{"$f":"EJ122","v":0},{"$f":"EK122","v":0},{"$f":"EL122","v":0},{"$f":"EM122","v":0},{"$f":"EN122","v":0},{"$f":"EO122","v":0},{"$f":"EP122","v":0},{"$f":"EQ122","v":0},{"$f":"ER122","v":0},{"$f":"ES122","v":0},{"$f":"ET122","v":0},{"$f":"EU122","v":0},{"$f":"EV122","v":0},{"$f":"EW122","v":0},{"$f":"EX122","v":0},{"$f":"EY122","v":0},{"$f":"EZ122","v":0},{"$f":"FA122","v":0},{"$f":"FB122","v":0},{"$f":"FC122","v":0},{"$f":"FD122","v":0},{"$f":"FE122","v":0}]
[null,null,"Unit Expenditures",null,"MM Rp",null,null,null,null,null,null,{"$f":"L123","v":0},{"$f":"M123","v":0},{"$f":"N123","v":0},{"$f":"O123","v":0},{"$f":"P123","v":0},{"$f":"Q123","v":0},{"$f":"R123","v":0},{"$f":"S123","v":0},{"$f":"T123","v":0},{"$f":"U123","v":0},{"$f":"V123","v":0},{"$f":"W123","v":0},{"$f":"X123","v":0},{"$f":"Y123","v":0},{"$f":"Z123","v":0},{"$f":"AA123","v":0},{"$f":"AB123","v":0},{"$f":"AC123","v":0},{"$f":"AD123","v":0},{"$f":"AE123","v":0},{"$f":"AF123","v":0},{"$f":"AG123","v":0},{"$f":"AH123","v":0},{"$f":"AI123","v":0},{"$f":"AJ123","v":0},{"$f":"AK123","v":0},{"$f":"AL123","v":0},{"$f":"AM123","v":0},{"$f":"AN123","v":0},{"$f":"AO123","v":0},{"$f":"AP123","v":0},{"$f":"AQ123","v":0},{"$f":"AR123","v":0},{"$f":"AS123","v":0},{"$f":"AT123","v":0},{"$f":"AU123","v":0},{"$f":"AV123","v":0},{"$f":"AW123","v":0},{"$f":"AX123","v":0},{"$f":"AY123","v":0},{"$f":"AZ123","v":0},{"$f":"BA123","v":0},{"$f":"BB123","v":0},{"$f":"BC123","v":0},{"$f":"BD123","v":0},{"$f":"BE123","v":0},{"$f":"BF123","v":0},{"$f":"BG123","v":0},{"$f":"BH123","v":0},{"$f":"BI123","v":0},{"$f":"BJ123","v":0},{"$f":"BK123","v":0},{"$f":"BL123","v":0},{"$f":"BM123","v":0},{"$f":"BN123","v":0},{"$f":"BO123","v":0},{"$f":"BP123","v":0},{"$f":"BQ123","v":0},{"$f":"BR123","v":0},{"$f":"BS123","v":0},{"$f":"BT123","v":0},{"$f":"BU123","v":0},{"$f":"BV123","v":0},{"$f":"BW123","v":0},{"$f":"BX123","v":0},{"$f":"BY123","v":0},{"$f":"BZ123","v":0},{"$f":"CA123","v":0},{"$f":"CB123","v":0},{"$f":"CC123","v":0},{"$f":"CD123","v":0},{"$f":"CE123","v":0},{"$f":"CF123","v":0},{"$f":"CG123","v":0},{"$f":"CH123","v":0},{"$f":"CI123","v":0},{"$f":"CJ123","v":0},{"$f":"CK123","v":0},{"$f":"CL123","v":0},{"$f":"CM123","v":0},{"$f":"CN123","v":0},{"$f":"CO123","v":0},{"$f":"CP123","v":0},{"$f":"CQ123","v":0},{"$f":"CR123","v":0},{"$f":"CS123","v":0},{"$f":"CT123","v":0},{"$f":"CU123","v":0},{"$f":"CV123","v":0},{"$f":"CW123","v":0},{"$f":"CX123","v":0},{"$f":"CY123","v":0},{"$f":"CZ123","v":0},{"$f":"DA123","v":0},{"$f":"DB123","v":0},{"$f":"DC123","v":0},{"$f":"DD123","v":0},{"$f":"DE123","v":0},{"$f":"DF123","v":0},{"$f":"DG123","v":0},{"$f":"DH123","v":0},{"$f":"DI123","v":0},{"$f":"DJ123","v":0},{"$f":"DK123","v":0},{"$f":"DL123","v":0},{"$f":"DM123","v":0},{"$f":"DN123","v":0},{"$f":"DO123","v":0},{"$f":"DP123","v":0},{"$f":"DQ123","v":0},{"$f":"DR123","v":0},{"$f":"DS123","v":0},{"$f":"DT123","v":0},{"$f":"DU123","v":0},{"$f":"DV123","v":0},{"$f":"DW123","v":0},{"$f":"DX123","v":0},{"$f":"DY123","v":0},{"$f":"DZ123","v":0},{"$f":"EA123","v":0},{"$f":"EB123","v":0},{"$f":"EC123","v":0},{"$f":"ED123","v":0},{"$f":"EE123","v":0},{"$f":"EF123","v":0},{"$f":"EG123","v":0},{"$f":"EH123","v":0},{"$f":"EI123","v":0},{"$f":"EJ123","v":0},{"$f":"EK123","v":0},{"$f":"EL123","v":0},{"$f":"EM123","v":0},{"$f":"EN123","v":0},{"$f":"EO123","v":0},{"$f":"EP123","v":0},{"$f":"EQ123","v":0},{"$f":"ER123","v":0},{"$f":"ES123","v":0},{"$f":"ET123","v":0},{"$f":"EU123","v":0},{"$f":"EV123","v":0},{"$f":"EW123","v":0},{"$f":"EX123","v":0},{"$f":"EY123","v":0},{"$f":"EZ123","v":0},{"$f":"FA123","v":0},{"$f":"FB123","v":0},{"$f":"FC123","v":0},{"$f":"FD123","v":0},{"$f":"FE123","v":0}]
[null,null,null,"Total","MM Rp",null,null,null,null,null,null,{"$f":"SUM(L195:L197)","v":0},{"$f":"SUM(M195:M197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY195:BY197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK195:EK197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Debt","MM Rp",null,{"$f":"G73","v":0.8},null,null,null,null,{"$f":"$G201*L198","v":0},{"$f":"$G201*M198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G201*BY198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G201*EK198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity","MM Rp",null,{"$f":"1-G201","v":0.19999999999999996},null,null,null,null,{"$f":"L198-L201","v":0},{"$f":"M198-M201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY198-BY201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK198-EK201","v":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","MM Rp",null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":0},{"$f":"SUM(M201:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY201:BY202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK201:EK202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,null,"Repayment Flag",null,"flag",null,{"$f":"G78","v":"00:00:00"},{"$f":"G79","v":"00:00:00"},null,null,null,{"$f":"AND(L5>=$G$206,L5<$H$206)*1","v":0},{"$f":"AND(M5>=$G$206,M5<$H$206)*1","v":0},{"$f":"AND(N5>=$G$206,N5<$H$206)*1","v":0},{"$f":"AND(O5>=$G$206,O5<$H$206)*1","v":0},{"$f":"AND(P5>=$G$206,P5<$H$206)*1","v":0},{"$f":"AND(Q5>=$G$206,Q5<$H$206)*1","v":0},{"$f":"AND(R5>=$G$206,R5<$H$206)*1","v":0},{"$f":"AND(S5>=$G$206,S5<$H$206)*1","v":0},{"$f":"AND(T5>=$G$206,T5<$H$206)*1","v":0},{"$f":"AND(U5>=$G$206,U5<$H$206)*1","v":0},{"$f":"AND(V5>=$G$206,V5<$H$206)*1","v":0},{"$f":"AND(W5>=$G$206,W5<$H$206)*1","v":0},{"$f":"AND(X5>=$G$206,X5<$H$206)*1","v":0},{"$f":"AND(Y5>=$G$206,Y5<$H$206)*1","v":0},{"$f":"AND(Z5>=$G$206,Z5<$H$206)*1","v":0},{"$f":"AND(AA5>=$G$206,AA5<$H$206)*1","v":0},{"$f":"AND(AB5>=$G$206,AB5<$H$206)*1","v":0},{"$f":"AND(AC5>=$G$206,AC5<$H$206)*1","v":0},{"$f":"AND(AD5>=$G$206,AD5<$H$206)*1","v":0},{"$f":"AND(AE5>=$G$206,AE5<$H$206)*1","v":0},{"$f":"AND(AF5>=$G$206,AF5<$H$206)*1","v":0},{"$f":"AND(AG5>=$G$206,AG5<$H$206)*1","v":0},{"$f":"AND(AH5>=$G$206,AH5<$H$206)*1","v":0},{"$f":"AND(AI5>=$G$206,AI5<$H$206)*1","v":0},{"$f":"AND(AJ5>=$G$206,AJ5<$H$206)*1","v":0},{"$f":"AND(AK5>=$G$206,AK5<$H$206)*1","v":0},{"$f":"AND(AL5>=$G$206,AL5<$H$206)*1","v":0},{"$f":"AND(AM5>=$G$206,AM5<$H$206)*1","v":0},{"$f":"AND(AN5>=$G$206,AN5<$H$206)*1","v":0},{"$f":"AND(AO5>=$G$206,AO5<$H$206)*1","v":0},{"$f":"AND(AP5>=$G$206,AP5<$H$206)*1","v":0},{"$f":"AND(AQ5>=$G$206,AQ5<$H$206)*1","v":0},{"$f":"AND(AR5>=$G$206,AR5<$H$206)*1","v":0},{"$f":"AND(AS5>=$G$206,AS5<$H$206)*1","v":0},{"$f":"AND(AT5>=$G$206,AT5<$H$206)*1","v":0},{"$f":"AND(AU5>=$G$206,AU5<$H$206)*1","v":0},{"$f":"AND(AV5>=$G$206,AV5<$H$206)*1","v":0},{"$f":"AND(AW5>=$G$206,AW5<$H$206)*1","v":0},{"$f":"AND(AX5>=$G$206,AX5<$H$206)*1","v":0},{"$f":"AND(AY5>=$G$206,AY5<$H$206)*1","v":0},{"$f":"AND(AZ5>=$G$206,AZ5<$H$206)*1","v":0},{"$f":"AND(BA5>=$G$206,BA5<$H$206)*1","v":0},{"$f":"AND(BB5>=$G$206,BB5<$H$206)*1","v":0},{"$f":"AND(BC5>=$G$206,BC5<$H$206)*1","v":0},{"$f":"AND(BD5>=$G$206,BD5<$H$206)*1","v":0},{"$f":"AND(BE5>=$G$206,BE5<$H$206)*1","v":0},{"$f":"AND(BF5>=$G$206,BF5<$H$206)*1","v":0},{"$f":"AND(BG5>=$G$206,BG5<$H$206)*1","v":0},{"$f":"AND(BH5>=$G$206,BH5<$H$206)*1","v":0},{"$f":"AND(BI5>=$G$206,BI5<$H$206)*1","v":0},{"$f":"AND(BJ5>=$G$206,BJ5<$H$206)*1","v":0},{"$f":"AND(BK5>=$G$206,BK5<$H$206)*1","v":0},{"$f":"AND(BL5>=$G$206,BL5<$H$206)*1","v":0},{"$f":"AND(BM5>=$G$206,BM5<$H$206)*1","v":0},{"$f":"AND(BN5>=$G$206,BN5<$H$206)*1","v":0},{"$f":"AND(BO5>=$G$206,BO5<$H$206)*1","v":0},{"$f":"AND(BP5>=$G$206,BP5<$H$206)*1","v":0},{"$f":"AND(BQ5>=$G$206,BQ5<$H$206)*1","v":0},{"$f":"AND(BR5>=$G$206,BR5<$H$206)*1","v":0},{"$f":"AND(BS5>=$G$206,BS5<$H$206)*1","v":0},{"$f":"AND(BT5>=$G$206,BT5<$H$206)*1","v":0},{"$f":"AND(BU5>=$G$206,BU5<$H$206)*1","v":0},{"$f":"AND(BV5>=$G$206,BV5<$H$206)*1","v":0},{"$f":"AND(BW5>=$G$206,BW5<$H$206)*1","v":0},{"$f":"AND(BX5>=$G$206,BX5<$H$206)*1","v":0},{"$f":"AND(BY5>=$G$206,BY5<$H$206)*1","v":0},{"$f":"AND(BZ5>=$G$206,BZ5<$H$206)*1","v":0},{"$f":"AND(CA5>=$G$206,CA5<$H$206)*1","v":0},{"$f":"AND(CB5>=$G$206,CB5<$H$206)*1","v":0},{"$f":"AND(CC5>=$G$206,CC5<$H$206)*1","v":0},{"$f":"AND(CD5>=$G$206,CD5<$H$206)*1","v":0},{"$f":"AND(CE5>=$G$206,CE5<$H$206)*1","v":0},{"$f":"AND(CF5>=$G$206,CF5<$H$206)*1","v":0},{"$f":"AND(CG5>=$G$206,CG5<$H$206)*1","v":0},{"$f":"AND(CH5>=$G$206,CH5<$H$206)*1","v":0},{"$f":"AND(CI5>=$G$206,CI5<$H$206)*1","v":0},{"$f":"AND(CJ5>=$G$206,CJ5<$H$206)*1","v":0},{"$f":"AND(CK5>=$G$206,CK5<$H$206)*1","v":0},{"$f":"AND(CL5>=$G$206,CL5<$H$206)*1","v":0},{"$f":"AND(CM5>=$G$206,CM5<$H$206)*1","v":0},{"$f":"AND(CN5>=$G$206,CN5<$H$206)*1","v":0},{"$f":"AND(CO5>=$G$206,CO5<$H$206)*1","v":0},{"$f":"AND(CP5>=$G$206,CP5<$H$206)*1","v":0},{"$f":"AND(CQ5>=$G$206,CQ5<$H$206)*1","v":0},{"$f":"AND(CR5>=$G$206,CR5<$H$206)*1","v":0},{"$f":"AND(CS5>=$G$206,CS5<$H$206)*1","v":0},{"$f":"AND(CT5>=$G$206,CT5<$H$206)*1","v":0},{"$f":"AND(CU5>=$G$206,CU5<$H$206)*1","v":0},{"$f":"AND(CV5>=$G$206,CV5<$H$206)*1","v":0},{"$f":"AND(CW5>=$G$206,CW5<$H$206)*1","v":0},{"$f":"AND(CX5>=$G$206,CX5<$H$206)*1","v":0},{"$f":"AND(CY5>=$G$206,CY5<$H$206)*1","v":0},{"$f":"AND(CZ5>=$G$206,CZ5<$H$206)*1","v":0},{"$f":"AND(DA5>=$G$206,DA5<$H$206)*1","v":0},{"$f":"AND(DB5>=$G$206,DB5<$H$206)*1","v":0},{"$f":"AND(DC5>=$G$206,DC5<$H$206)*1","v":0},{"$f":"AND(DD5>=$G$206,DD5<$H$206)*1","v":0},{"$f":"AND(DE5>=$G$206,DE5<$H$206)*1","v":0},{"$f":"AND(DF5>=$G$206,DF5<$H$206)*1","v":0},{"$f":"AND(DG5>=$G$206,DG5<$H$206)*1","v":0},{"$f":"AND(DH5>=$G$206,DH5<$H$206)*1","v":0},{"$f":"AND(DI5>=$G$206,DI5<$H$206)*1","v":0},{"$f":"AND(DJ5>=$G$206,DJ5<$H$206)*1","v":0},{"$f":"AND(DK5>=$G$206,DK5<$H$206)*1","v":0},{"$f":"AND(DL5>=$G$206,DL5<$H$206)*1","v":0},{"$f":"AND(DM5>=$G$206,DM5<$H$206)*1","v":0},{"$f":"AND(DN5>=$G$206,DN5<$H$206)*1","v":0},{"$f":"AND(DO5>=$G$206,DO5<$H$206)*1","v":0},{"$f":"AND(DP5>=$G$206,DP5<$H$206)*1","v":0},{"$f":"AND(DQ5>=$G$206,DQ5<$H$206)*1","v":0},{"$f":"AND(DR5>=$G$206,DR5<$H$206)*1","v":0},{"$f":"AND(DS5>=$G$206,DS5<$H$206)*1","v":0},{"$f":"AND(DT5>=$G$206,DT5<$H$206)*1","v":0},{"$f":"AND(DU5>=$G$206,DU5<$H$206)*1","v":0},{"$f":"AND(DV5>=$G$206,DV5<$H$206)*1","v":0},{"$f":"AND(DW5>=$G$206,DW5<$H$206)*1","v":0},{"$f":"AND(DX5>=$G$206,DX5<$H$206)*1","v":0},{"$f":"AND(DY5>=$G$206,DY5<$H$206)*1","v":0},{"$f":"AND(DZ5>=$G$206,DZ5<$H$206)*1","v":0},{"$f":"AND(EA5>=$G$206,EA5<$H$206)*1","v":0},{"$f":"AND(EB5>=$G$206,EB5<$H$206)*1","v":0},{"$f":"AND(EC5>=$G$206,EC5<$H$206)*1","v":0},{"$f":"AND(ED5>=$G$206,ED5<$H$206)*1","v":0},{"$f":"AND(EE5>=$G$206,EE5<$H$206)*1","v":0},{"$f":"AND(EF5>=$G$206,EF5<$H$206)*1","v":0},{"$f":"AND(EG5>=$G$206,EG5<$H$206)*1","v":0},{"$f":"AND(EH5>=$G$206,EH5<$H$206)*1","v":0},{"$f":"AND(EI5>=$G$206,EI5<$H$206)*1","v":0},{"$f":"AND(EJ5>=$G$206,EJ5<$H$206)*1","v":0},{"$f":"AND(EK5>=$G$206,EK5<$H$206)*1","v":0},{"$f":"AND(EL5>=$G$206,EL5<$H$206)*1","v":0},{"$f":"AND(EM5>=$G$206,EM5<$H$206)*1","v":0},{"$f":"AND(EN5>=$G$206,EN5<$H$206)*1","v":0},{"$f":"AND(EO5>=$G$206,EO5<$H$206)*1","v":0},{"$f":"AND(EP5>=$G$206,EP5<$H$206)*1","v":0},{"$f":"AND(EQ5>=$G$206,EQ5<$H$206)*1","v":0},{"$f":"AND(ER5>=$G$206,ER5<$H$206)*1","v":0},{"$f":"AND(ES5>=$G$206,ES5<$H$206)*1","v":0},{"$f":"AND(ET5>=$G$206,ET5<$H$206)*1","v":0},{"$f":"AND(EU5>=$G$206,EU5<$H$206)*1","v":0},{"$f":"AND(EV5>=$G$206,EV5<$H$206)*1","v":0},{"$f":"AND(EW5>=$G$206,EW5<$H$206)*1","v":0},{"$f":"AND(EX5>=$G$206,EX5<$H$206)*1","v":0},{"$f":"AND(EY5>=$G$206,EY5<$H$206)*1","v":0},{"$f":"AND(EZ5>=$G$206,EZ5<$H$206)*1","v":0},{"$f":"AND(FA5>=$G$206,FA5<$H$206)*1","v":0},{"$f":"AND(FB5>=$G$206,FB5<$H$206)*1","v":0},{"$f":"AND(FC5>=$G$206,FC5<$H$206)*1","v":0},{"$f":"AND(FD5>=$G$206,FD5<$H$206)*1","v":0},{"$f":"AND(FE5>=$G$206,FE5<$H$206)*1","v":0}]
[null,null,"Debt Service",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},{"$f":"G77*4","v":80},{"$f":"H189","v":0},null,{"$f":"PMT(G207,H207,-I207)","v":0},{"$f":"L206*$K$207","v":0},{"$f":"M206*$K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY206*$K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK206*$K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,"MM Rp",null,null,null,null,null,null,{"$f":"K213","v":0},{"$f":"L213","v":0},{"$f":"M213","v":0},{"$f":"N213","v":0},{"$f":"O213","v":0},{"$f":"P213","v":0},{"$f":"Q213","v":0},{"$f":"R213","v":0},{"$f":"S213","v":0},{"$f":"T213","v":0},{"$f":"U213","v":0},{"$f":"V213","v":0},{"$f":"W213","v":0},{"$f":"X213","v":0},{"$f":"Y213","v":0},{"$f":"Z213","v":0},{"$f":"AA213","v":0},{"$f":"AB213","v":0},{"$f":"AC213","v":0},{"$f":"AD213","v":0},{"$f":"AE213","v":0},{"$f":"AF213","v":0},{"$f":"AG213","v":0},{"$f":"AH213","v":0},{"$f":"AI213","v":0},{"$f":"AJ213","v":0},{"$f":"AK213","v":0},{"$f":"AL213","v":0},{"$f":"AM213","v":0},{"$f":"AN213","v":0},{"$f":"AO213","v":0},{"$f":"AP213","v":0},{"$f":"AQ213","v":0},{"$f":"AR213","v":0},{"$f":"AS213","v":0},{"$f":"AT213","v":0},{"$f":"AU213","v":0},{"$f":"AV213","v":0},{"$f":"AW213","v":0},{"$f":"AX213","v":0},{"$f":"AY213","v":0},{"$f":"AZ213","v":0},{"$f":"BA213","v":0},{"$f":"BB213","v":0},{"$f":"BC213","v":0},{"$f":"BD213","v":0},{"$f":"BE213","v":0},{"$f":"BF213","v":0},{"$f":"BG213","v":0},{"$f":"BH213","v":0},{"$f":"BI213","v":0},{"$f":"BJ213","v":0},{"$f":"BK213","v":0},{"$f":"BL213","v":0},{"$f":"BM213","v":0},{"$f":"BN213","v":0},{"$f":"BO213","v":0},{"$f":"BP213","v":0},{"$f":"BQ213","v":0},{"$f":"BR213","v":0},{"$f":"BS213","v":0},{"$f":"BT213","v":0},{"$f":"BU213","v":0},{"$f":"BV213","v":0},{"$f":"BW213","v":0},{"$f":"BX213","v":0},{"$f":"BY213","v":0},{"$f":"BZ213","v":0},{"$f":"CA213","v":0},{"$f":"CB213","v":0},{"$f":"CC213","v":0},{"$f":"CD213","v":0},{"$f":"CE213","v":0},{"$f":"CF213","v":0},{"$f":"CG213","v":0},{"$f":"CH213","v":0},{"$f":"CI213","v":0},{"$f":"CJ213","v":0},{"$f":"CK213","v":0},{"$f":"CL213","v":0},{"$f":"CM213","v":0},{"$f":"CN213","v":0},{"$f":"CO213","v":0},{"$f":"CP213","v":0},{"$f":"CQ213","v":0},{"$f":"CR213","v":0},{"$f":"CS213","v":0},{"$f":"CT213","v":0},{"$f":"CU213","v":0},{"$f":"CV213","v":0},{"$f":"CW213","v":0},{"$f":"CX213","v":0},{"$f":"CY213","v":0},{"$f":"CZ213","v":0},{"$f":"DA213","v":0},{"$f":"DB213","v":0},{"$f":"DC213","v":0},{"$f":"DD213","v":0},{"$f":"DE213","v":0},{"$f":"DF213","v":0},{"$f":"DG213","v":0},{"$f":"DH213","v":0},{"$f":"DI213","v":0},{"$f":"DJ213","v":0},{"$f":"DK213","v":0},{"$f":"DL213","v":0},{"$f":"DM213","v":0},{"$f":"DN213","v":0},{"$f":"DO213","v":0},{"$f":"DP213","v":0},{"$f":"DQ213","v":0},{"$f":"DR213","v":0},{"$f":"DS213","v":0},{"$f":"DT213","v":0},{"$f":"DU213","v":0},{"$f":"DV213","v":0},{"$f":"DW213","v":0},{"$f":"DX213","v":0},{"$f":"DY213","v":0},{"$f":"DZ213","v":0},{"$f":"EA213","v":0},{"$f":"EB213","v":0},{"$f":"EC213","v":0},{"$f":"ED213","v":0},{"$f":"EE213","v":0},{"$f":"EF213","v":0},{"$f":"EG213","v":0},{"$f":"EH213","v":0},{"$f":"EI213","v":0},{"$f":"EJ213","v":0},{"$f":"EK213","v":0},{"$f":"EL213","v":0},{"$f":"EM213","v":0},{"$f":"EN213","v":0},{"$f":"EO213","v":0},{"$f":"EP213","v":0},{"$f":"EQ213","v":0},{"$f":"ER213","v":0},{"$f":"ES213","v":0},{"$f":"ET213","v":0},{"$f":"EU213","v":0},{"$f":"EV213","v":0},{"$f":"EW213","v":0},{"$f":"EX213","v":0},{"$f":"EY213","v":0},{"$f":"EZ213","v":0},{"$f":"FA213","v":0},{"$f":"FB213","v":0},{"$f":"FC213","v":0},{"$f":"FD213","v":0}]
[null,null,"Add: Debt Draws",null,"MM Rp",null,null,null,null,{"$f":"SUM(L210:FE210)","v":0}]
[null,null,"Less: Debt Repayment",null,"MM Rp",null,null,null,null,{"$f":"SUM(L211:FE211)","v":0},null,{"$f":"MIN(L207-L214,L209)","v":0},{"$f":"MIN(M207-M214,M209)","v":0},{"$f":"MIN(N207-N214,N209)","v":0},{"$f":"MIN(O207-O214,O209)","v":0},{"$f":"MIN(P207-P214,P209)","v":0},{"$f":"MIN(Q207-Q214,Q209)","v":0},{"$f":"MIN(R207-R214,R209)","v":0},{"$f":"MIN(S207-S214,S209)","v":0},{"$f":"MIN(T207-T214,T209)","v":0},{"$f":"MIN(U207-U214,U209)","v":0},{"$f":"MIN(V207-V214,V209)","v":0},{"$f":"MIN(W207-W214,W209)","v":0},{"$f":"MIN(X207-X214,X209)","v":0},{"$f":"MIN(Y207-Y214,Y209)","v":0},{"$f":"MIN(Z207-Z214,Z209)","v":0},{"$f":"MIN(AA207-AA214,AA209)","v":0},{"$f":"MIN(AB207-AB214,AB209)","v":0},{"$f":"MIN(AC207-AC214,AC209)","v":0},{"$f":"MIN(AD207-AD214,AD209)","v":0},{"$f":"MIN(AE207-AE214,AE209)","v":0},{"$f":"MIN(AF207-AF214,AF209)","v":0},{"$f":"MIN(AG207-AG214,AG209)","v":0},{"$f":"MIN(AH207-AH214,AH209)","v":0},{"$f":"MIN(AI207-AI214,AI209)","v":0},{"$f":"MIN(AJ207-AJ214,AJ209)","v":0},{"$f":"MIN(AK207-AK214,AK209)","v":0},{"$f":"MIN(AL207-AL214,AL209)","v":0},{"$f":"MIN(AM207-AM214,AM209)","v":0},{"$f":"MIN(AN207-AN214,AN209)","v":0},{"$f":"MIN(AO207-AO214,AO209)","v":0},{"$f":"MIN(AP207-AP214,AP209)","v":0},{"$f":"MIN(AQ207-AQ214,AQ209)","v":0},{"$f":"MIN(AR207-AR214,AR209)","v":0},{"$f":"MIN(AS207-AS214,AS209)","v":0},{"$f":"MIN(AT207-AT214,AT209)","v":0},{"$f":"MIN(AU207-AU214,AU209)","v":0},{"$f":"MIN(AV207-AV214,AV209)","v":0},{"$f":"MIN(AW207-AW214,AW209)","v":0},{"$f":"MIN(AX207-AX214,AX209)","v":0},{"$f":"MIN(AY207-AY214,AY209)","v":0},{"$f":"MIN(AZ207-AZ214,AZ209)","v":0},{"$f":"MIN(BA207-BA214,BA209)","v":0},{"$f":"MIN(BB207-BB214,BB209)","v":0},{"$f":"MIN(BC207-BC214,BC209)","v":0},{"$f":"MIN(BD207-BD214,BD209)","v":0},{"$f":"MIN(BE207-BE214,BE209)","v":0},{"$f":"MIN(BF207-BF214,BF209)","v":0},{"$f":"MIN(BG207-BG214,BG209)","v":0},{"$f":"MIN(BH207-BH214,BH209)","v":0},{"$f":"MIN(BI207-BI214,BI209)","v":0},{"$f":"MIN(BJ207-BJ214,BJ209)","v":0},{"$f":"MIN(BK207-BK214,BK209)","v":0},{"$f":"MIN(BL207-BL214,BL209)","v":0},{"$f":"MIN(BM207-BM214,BM209)","v":0},{"$f":"MIN(BN207-BN214,BN209)","v":0},{"$f":"MIN(BO207-BO214,BO209)","v":0},{"$f":"MIN(BP207-BP214,BP209)","v":0},{"$f":"MIN(BQ207-BQ214,BQ209)","v":0},{"$f":"MIN(BR207-BR214,BR209)","v":0},{"$f":"MIN(BS207-BS214,BS209)","v":0},{"$f":"MIN(BT207-BT214,BT209)","v":0},{"$f":"MIN(BU207-BU214,BU209)","v":0},{"$f":"MIN(BV207-BV214,BV209)","v":0},{"$f":"MIN(BW207-BW214,BW209)","v":0},{"$f":"MIN(BX207-BX214,BX209)","v":0},{"$f":"MIN(BY207-BY214,BY209)","v":0},{"$f":"MIN(BZ207-BZ214,BZ209)","v":0},{"$f":"MIN(CA207-CA214,CA209)","v":0},{"$f":"MIN(CB207-CB214,CB209)","v":0},{"$f":"MIN(CC207-CC214,CC209)","v":0},{"$f":"MIN(CD207-CD214,CD209)","v":0},{"$f":"MIN(CE207-CE214,CE209)","v":0},{"$f":"MIN(CF207-CF214,CF209)","v":0},{"$f":"MIN(CG207-CG214,CG209)","v":0},{"$f":"MIN(CH207-CH214,CH209)","v":0},{"$f":"MIN(CI207-CI214,CI209)","v":0},{"$f":"MIN(CJ207-CJ214,CJ209)","v":0},{"$f":"MIN(CK207-CK214,CK209)","v":0},{"$f":"MIN(CL207-CL214,CL209)","v":0},{"$f":"MIN(CM207-CM214,CM209)","v":0},{"$f":"MIN(CN207-CN214,CN209)","v":0},{"$f":"MIN(CO207-CO214,CO209)","v":0},{"$f":"MIN(CP207-CP214,CP209)","v":0},{"$f":"MIN(CQ207-CQ214,CQ209)","v":0},{"$f":"MIN(CR207-CR214,CR209)","v":0},{"$f":"MIN(CS207-CS214,CS209)","v":0},{"$f":"MIN(CT207-CT214,CT209)","v":0},{"$f":"MIN(CU207-CU214,CU209)","v":0},{"$f":"MIN(CV207-CV214,CV209)","v":0},{"$f":"MIN(CW207-CW214,CW209)","v":0},{"$f":"MIN(CX207-CX214,CX209)","v":0},{"$f":"MIN(CY207-CY214,CY209)","v":0},{"$f":"MIN(CZ207-CZ214,CZ209)","v":0},{"$f":"MIN(DA207-DA214,DA209)","v":0},{"$f":"MIN(DB207-DB214,DB209)","v":0},{"$f":"MIN(DC207-DC214,DC209)","v":0},{"$f":"MIN(DD207-DD214,DD209)","v":0},{"$f":"MIN(DE207-DE214,DE209)","v":0},{"$f":"MIN(DF207-DF214,DF209)","v":0},{"$f":"MIN(DG207-DG214,DG209)","v":0},{"$f":"MIN(DH207-DH214,DH209)","v":0},{"$f":"MIN(DI207-DI214,DI209)","v":0},{"$f":"MIN(DJ207-DJ214,DJ209)","v":0},{"$f":"MIN(DK207-DK214,DK209)","v":0},{"$f":"MIN(DL207-DL214,DL209)","v":0},{"$f":"MIN(DM207-DM214,DM209)","v":0},{"$f":"MIN(DN207-DN214,DN209)","v":0},{"$f":"MIN(DO207-DO214,DO209)","v":0},{"$f":"MIN(DP207-DP214,DP209)","v":0},{"$f":"MIN(DQ207-DQ214,DQ209)","v":0},{"$f":"MIN(DR207-DR214,DR209)","v":0},{"$f":"MIN(DS207-DS214,DS209)","v":0},{"$f":"MIN(DT207-DT214,DT209)","v":0},{"$f":"MIN(DU207-DU214,DU209)","v":0},{"$f":"MIN(DV207-DV214,DV209)","v":0},{"$f":"MIN(DW207-DW214,DW209)","v":0},{"$f":"MIN(DX207-DX214,DX209)","v":0},{"$f":"MIN(DY207-DY214,DY209)","v":0},{"$f":"MIN(DZ207-DZ214,DZ209)","v":0},{"$f":"MIN(EA207-EA214,EA209)","v":0},{"$f":"MIN(EB207-EB214,EB209)","v":0},{"$f":"MIN(EC207-EC214,EC209)","v":0},{"$f":"MIN(ED207-ED214,ED209)","v":0},{"$f":"MIN(EE207-EE214,EE209)","v":0},{"$f":"MIN(EF207-EF214,EF209)","v":0},{"$f":"MIN(EG207-EG214,EG209)","v":0},{"$f":"MIN(EH207-EH214,EH209)","v":0},{"$f":"MIN(EI207-EI214,EI209)","v":0},{"$f":"MIN(EJ207-EJ214,EJ209)","v":0},{"$f":"MIN(EK207-EK214,EK209)","v":0},{"$f":"MIN(EL207-EL214,EL209)","v":0},{"$f":"MIN(EM207-EM214,EM209)","v":0},{"$f":"MIN(EN207-EN214,EN209)","v":0},{"$f":"MIN(EO207-EO214,EO209)","v":0},{"$f":"MIN(EP207-EP214,EP209)","v":0},{"$f":"MIN(EQ207-EQ214,EQ209)","v":0},{"$f":"MIN(ER207-ER214,ER209)","v":0},{"$f":"MIN(ES207-ES214,ES209)","v":0},{"$f":"MIN(ET207-ET214,ET209)","v":0},{"$f":"MIN(EU207-EU214,EU209)","v":0},{"$f":"MIN(EV207-EV214,EV209)","v":0},{"$f":"MIN(EW207-EW214,EW209)","v":0},{"$f":"MIN(EX207-EX214,EX209)","v":0},{"$f":"MIN(EY207-EY214,EY209)","v":0},{"$f":"MIN(EZ207-EZ214,EZ209)","v":0},{"$f":"MIN(FA207-FA214,FA209)","v":0},{"$f":"MIN(FB207-FB214,FB209)","v":0},{"$f":"MIN(FC207-FC214,FC209)","v":0},{"$f":"MIN(FD207-FD214,FD209)","v":0},{"$f":"MIN(FE207-FE214,FE209)","v":0}]
[null,null,"Less: Repayment from Sales",null,"MM Rp",null,null,null,null,null,null,{"$f":"L173","v":0},{"$f":"M173","v":0},{"$f":"N173","v":0},{"$f":"O173","v":0},{"$f":"P173","v":0},{"$f":"Q173","v":0},{"$f":"R173","v":0},{"$f":"S173","v":0},{"$f":"T173","v":0},{"$f":"U173","v":0},{"$f":"V173","v":0},{"$f":"W173","v":0},{"$f":"X173","v":0},{"$f":"Y173","v":0},{"$f":"Z173","v":0},{"$f":"AA173","v":0},{"$f":"AB173","v":0},{"$f":"AC173","v":0},{"$f":"AD173","v":0},{"$f":"AE173","v":0},{"$f":"AF173","v":0},{"$f":"AG173","v":0},{"$f":"AH173","v":0},{"$f":"AI173","v":0},{"$f":"AJ173","v":0},{"$f":"AK173","v":0},{"$f":"AL173","v":0},{"$f":"AM173","v":0},{"$f":"AN173","v":0},{"$f":"AO173","v":0},{"$f":"AP173","v":0},{"$f":"AQ173","v":0},{"$f":"AR173","v":0},{"$f":"AS173","v":0},{"$f":"AT173","v":0},{"$f":"AU173","v":0},{"$f":"AV173","v":0},{"$f":"AW173","v":0},{"$f":"AX173","v":0},{"$f":"AY173","v":0},{"$f":"AZ173","v":0},{"$f":"BA173","v":0},{"$f":"BB173","v":0},{"$f":"BC173","v":0},{"$f":"BD173","v":0},{"$f":"BE173","v":0},{"$f":"BF173","v":0},{"$f":"BG173","v":0},{"$f":"BH173","v":0},{"$f":"BI173","v":0},{"$f":"BJ173","v":0},{"$f":"BK173","v":0},{"$f":"BL173","v":0},{"$f":"BM173","v":0},{"$f":"BN173","v":0},{"$f":"BO173","v":0},{"$f":"BP173","v":0},{"$f":"BQ173","v":0},{"$f":"BR173","v":0},{"$f":"BS173","v":0},{"$f":"BT173","v":0},{"$f":"BU173","v":0},{"$f":"BV173","v":0},{"$f":"BW173","v":0},{"$f":"BX173","v":0},{"$f":"BY173","v":0},{"$f":"BZ173","v":0},{"$f":"CA173","v":0},{"$f":"CB173","v":0},{"$f":"CC173","v":0},{"$f":"CD173","v":0},{"$f":"CE173","v":0},{"$f":"CF173","v":0},{"$f":"CG173","v":0},{"$f":"CH173","v":0},{"$f":"CI173","v":0},{"$f":"CJ173","v":0},{"$f":"CK173","v":0},{"$f":"CL173","v":0},{"$f":"CM173","v":0},{"$f":"CN173","v":0},{"$f":"CO173","v":0},{"$f":"CP173","v":0},{"$f":"CQ173","v":0},{"$f":"CR173","v":0},{"$f":"CS173","v":0},{"$f":"CT173","v":0},{"$f":"CU173","v":0},{"$f":"CV173","v":0},{"$f":"CW173","v":0},{"$f":"CX173","v":0},{"$f":"CY173","v":0},{"$f":"CZ173","v":0},{"$f":"DA173","v":0},{"$f":"DB173","v":0},{"$f":"DC173","v":0},{"$f":"DD173","v":0},{"$f":"DE173","v":0},{"$f":"DF173","v":0},{"$f":"DG173","v":0},{"$f":"DH173","v":0},{"$f":"DI173","v":0},{"$f":"DJ173","v":0},{"$f":"DK173","v":0},{"$f":"DL173","v":0},{"$f":"DM173","v":0},{"$f":"DN173","v":0},{"$f":"DO173","v":0},{"$f":"DP173","v":0},{"$f":"DQ173","v":0},{"$f":"DR173","v":0},{"$f":"DS173","v":0},{"$f":"DT173","v":0},{"$f":"DU173","v":0},{"$f":"DV173","v":0},{"$f":"DW173","v":0},{"$f":"DX173","v":0},{"$f":"DY173","v":0},{"$f":"DZ173","v":0},{"$f":"EA173","v":0},{"$f":"EB173","v":0},{"$f":"EC173","v":0},{"$f":"ED173","v":0},{"$f":"EE173","v":0},{"$f":"EF173","v":0},{"$f":"EG173","v":0},{"$f":"EH173","v":0},{"$f":"EI173","v":0},{"$f":"EJ173","v":0},{"$f":"EK173","v":0},{"$f":"EL173","v":0},{"$f":"EM173","v":0},{"$f":"EN173","v":0},{"$f":"EO173","v":0},{"$f":"EP173","v":0},{"$f":"EQ173","v":0},{"$f":"ER173","v":0},{"$f":"ES173","v":0},{"$f":"ET173","v":0},{"$f":"EU173","v":0},{"$f":"EV173","v":0},{"$f":"EW173","v":0},{"$f":"EX173","v":0},{"$f":"EY173","v":0},{"$f":"EZ173","v":0},{"$f":"FA173","v":0},{"$f":"FB173","v":0},{"$f":"FC173","v":0},{"$f":"FD173","v":0},{"$f":"FE173","v":0}]
[null,null,"Closing Balance",null,"MM Rp"]
[null,null,"Interest Expense",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},null,null,null,null,{"$f":"L209*$G$214*L206","v":0},{"$f":"M209*$G$214*M206","v":0},{"$f":"N209*$G$214*N206","v":0},{"$f":"O209*$G$214*O206","v":0},{"$f":"P209*$G$214*P206","v":0},{"$f":"Q209*$G$214*Q206","v":0},{"$f":"R209*$G$214*R206","v":0},{"$f":"S209*$G$214*S206","v":0},{"$f":"T209*$G$214*T206","v":0},{"$f":"U209*$G$214*U206","v":0},{"$f":"V209*$G$214*V206","v":0},{"$f":"W209*$G$214*W206","v":0},{"$f":"X209*$G$214*X206","v":0},{"$f":"Y209*$G$214*Y206","v":0},{"$f":"Z209*$G$214*Z206","v":0},{"$f":"AA209*$G$214*AA206","v":0},{"$f":"AB209*$G$214*AB206","v":0},{"$f":"AC209*$G$214*AC206","v":0},{"$f":"AD209*$G$214*AD206","v":0},{"$f":"AE209*$G$214*AE206","v":0},{"$f":"AF209*$G$214*AF206","v":0},{"$f":"AG209*$G$214*AG206","v":0},{"$f":"AH209*$G$214*AH206","v":0},{"$f":"AI209*$G$214*AI206","v":0},{"$f":"AJ209*$G$214*AJ206","v":0},{"$f":"AK209*$G$214*AK206","v":0},{"$f":"AL209*$G$214*AL206","v":0},{"$f":"AM209*$G$214*AM206","v":0},{"$f":"AN209*$G$214*AN206","v":0},{"$f":"AO209*$G$214*AO206","v":0},{"$f":"AP209*$G$214*AP206","v":0},{"$f":"AQ209*$G$214*AQ206","v":0},{"$f":"AR209*$G$214*AR206","v":0},{"$f":"AS209*$G$214*AS206","v":0},{"$f":"AT209*$G$214*AT206","v":0},{"$f":"AU209*$G$214*AU206","v":0},{"$f":"AV209*$G$214*AV206","v":0},{"$f":"AW209*$G$214*AW206","v":0},{"$f":"AX209*$G$214*AX206","v":0},{"$f":"AY209*$G$214*AY206","v":0},{"$f":"AZ209*$G$214*AZ206","v":0},{"$f":"BA209*$G$214*BA206","v":0},{"$f":"BB209*$G$214*BB206","v":0},{"$f":"BC209*$G$214*BC206","v":0},{"$f":"BD209*$G$214*BD206","v":0},{"$f":"BE209*$G$214*BE206","v":0},{"$f":"BF209*$G$214*BF206","v":0},{"$f":"BG209*$G$214*BG206","v":0},{"$f":"BH209*$G$214*BH206","v":0},{"$f":"BI209*$G$214*BI206","v":0},{"$f":"BJ209*$G$214*BJ206","v":0},{"$f":"BK209*$G$214*BK206","v":0},{"$f":"BL209*$G$214*BL206","v":0},{"$f":"BM209*$G$214*BM206","v":0},{"$f":"BN209*$G$214*BN206","v":0},{"$f":"BO209*$G$214*BO206","v":0},{"$f":"BP209*$G$214*BP206","v":0},{"$f":"BQ209*$G$214*BQ206","v":0},{"$f":"BR209*$G$214*BR206","v":0},{"$f":"BS209*$G$214*BS206","v":0},{"$f":"BT209*$G$214*BT206","v":0},{"$f":"BU209*$G$214*BU206","v":0},{"$f":"BV209*$G$214*BV206","v":0},{"$f":"BW209*$G$214*BW206","v":0},{"$f":"BX209*$G$214*BX206","v":0},{"$f":"BY209*$G$214*BY206","v":0},{"$f":"BZ209*$G$214*BZ206","v":0},{"$f":"CA209*$G$214*CA206","v":0},{"$f":"CB209*$G$214*CB206","v":0},{"$f":"CC209*$G$214*CC206","v":0},{"$f":"CD209*$G$214*CD206","v":0},{"$f":"CE209*$G$214*CE206","v":0},{"$f":"CF209*$G$214*CF206","v":0},{"$f":"CG209*$G$214*CG206","v":0},{"$f":"CH209*$G$214*CH206","v":0},{"$f":"CI209*$G$214*CI206","v":0},{"$f":"CJ209*$G$214*CJ206","v":0},{"$f":"CK209*$G$214*CK206","v":0},{"$f":"CL209*$G$214*CL206","v":0},{"$f":"CM209*$G$214*CM206","v":0},{"$f":"CN209*$G$214*CN206","v":0},{"$f":"CO209*$G$214*CO206","v":0},{"$f":"CP209*$G$214*CP206","v":0},{"$f":"CQ209*$G$214*CQ206","v":0},{"$f":"CR209*$G$214*CR206","v":0},{"$f":"CS209*$G$214*CS206","v":0},{"$f":"CT209*$G$214*CT206","v":0},{"$f":"CU209*$G$214*CU206","v":0},{"$f":"CV209*$G$214*CV206","v":0},{"$f":"CW209*$G$214*CW206","v":0},{"$f":"CX209*$G$214*CX206","v":0},{"$f":"CY209*$G$214*CY206","v":0},{"$f":"CZ209*$G$214*CZ206","v":0},{"$f":"DA209*$G$214*DA206","v":0},{"$f":"DB209*$G$214*DB206","v":0},{"$f":"DC209*$G$214*DC206","v":0},{"$f":"DD209*$G$214*DD206","v":0},{"$f":"DE209*$G$214*DE206","v":0},{"$f":"DF209*$G$214*DF206","v":0},{"$f":"DG209*$G$214*DG206","v":0},{"$f":"DH209*$G$214*DH206","v":0},{"$f":"DI209*$G$214*DI206","v":0},{"$f":"DJ209*$G$214*DJ206","v":0},{"$f":"DK209*$G$214*DK206","v":0},{"$f":"DL209*$G$214*DL206","v":0},{"$f":"DM209*$G$214*DM206","v":0},{"$f":"DN209*$G$214*DN206","v":0},{"$f":"DO209*$G$214*DO206","v":0},{"$f":"DP209*$G$214*DP206","v":0},{"$f":"DQ209*$G$214*DQ206","v":0},{"$f":"DR209*$G$214*DR206","v":0},{"$f":"DS209*$G$214*DS206","v":0},{"$f":"DT209*$G$214*DT206","v":0},{"$f":"DU209*$G$214*DU206","v":0},{"$f":"DV209*$G$214*DV206","v":0},{"$f":"DW209*$G$214*DW206","v":0},{"$f":"DX209*$G$214*DX206","v":0},{"$f":"DY209*$G$214*DY206","v":0},{"$f":"DZ209*$G$214*DZ206","v":0},{"$f":"EA209*$G$214*EA206","v":0},{"$f":"EB209*$G$214*EB206","v":0},{"$f":"EC209*$G$214*EC206","v":0},{"$f":"ED209*$G$214*ED206","v":0},{"$f":"EE209*$G$214*EE206","v":0},{"$f":"EF209*$G$214*EF206","v":0},{"$f":"EG209*$G$214*EG206","v":0},{"$f":"EH209*$G$214*EH206","v":0},{"$f":"EI209*$G$214*EI206","v":0},{"$f":"EJ209*$G$214*EJ206","v":0},{"$f":"EK209*$G$214*EK206","v":0},{"$f":"EL209*$G$214*EL206","v":0},{"$f":"EM209*$G$214*EM206","v":0},{"$f":"EN209*$G$214*EN206","v":0},{"$f":"EO209*$G$214*EO206","v":0},{"$f":"EP209*$G$214*EP206","v":0},{"$f":"EQ209*$G$214*EQ206","v":0},{"$f":"ER209*$G$214*ER206","v":0},{"$f":"ES209*$G$214*ES206","v":0},{"$f":"ET209*$G$214*ET206","v":0},{"$f":"EU209*$G$214*EU206","v":0},{"$f":"EV209*$G$214*EV206","v":0},{"$f":"EW209*$G$214*EW206","v":0},{"$f":"EX209*$G$214*EX206","v":0},{"$f":"EY209*$G$214*EY206","v":0},{"$f":"EZ209*$G$214*EZ206","v":0},{"$f":"FA209*$G$214*FA206","v":0},{"$f":"FB209*$G$214*FB206","v":0},{"$f":"FC209*$G$214*FC206","v":0},{"$f":"FD209*$G$214*FD206","v":0},{"$f":"FE209*$G$214*FE206","v":0}]
[]
["Financial Statement"]
[]
[null,"Profit and Loss",null,null,"MM Rp"]
[null,null,"Revenues",null,"MM Rp",null,null,null,null,null,null,{"$f":"L145","v":0},{"$f":"M145","v":0},{"$f":"N145","v":0},{"$f":"O145","v":0},{"$f":"P145","v":0},{"$f":"Q145","v":0},{"$f":"R145","v":0},{"$f":"S145","v":0},{"$f":"T145","v":0},{"$f":"U145","v":0},{"$f":"V145","v":0},{"$f":"W145","v":0},{"$f":"X145","v":0},{"$f":"Y145","v":0},{"$f":"Z145","v":0},{"$f":"AA145","v":0},{"$f":"AB145","v":0},{"$f":"AC145","v":0},{"$f":"AD145","v":0},{"$f":"AE145","v":0},{"$f":"AF145","v":0},{"$f":"AG145","v":0},{"$f":"AH145","v":0},{"$f":"AI145","v":0},{"$f":"AJ145","v":1369.2298254084812},{"$f":"AK145","v":1382.7214035372047},{"$f":"AL145","v":1396.3459196702172},{"$f":"AM145","v":1410.1046836997218},{"$f":"AN145","v":1508.0650519294818},{"$f":"AO145","v":1642.8002001906491},{"$f":"AP145","v":1657.1377919340105},{"$f":"AQ145","v":1671.6006820941734},{"$f":"AR145","v":1740.093953615946},{"$f":"AS145","v":1762.7488691866452},{"$f":"AT145","v":1777.9745173517754},{"$f":"AU145","v":1793.331676230712},{"$f":"AV145","v":1864.6121075791136},{"$f":"AW145","v":1885.5090594154856},{"$f":"AX145","v":1901.7950420943866},{"$f":"AY145","v":1918.221694069196},{"$f":"AZ145","v":2037.0956910260968},{"$f":"BA145","v":2059.6501617907511},{"$f":"BB145","v":2077.4402788374005},{"$f":"BC145","v":2095.3840570593334},{"$f":"BD145","v":2113.4828236966532},{"$f":"BE145","v":2140.831736179005},{"$f":"BF145","v":2159.3230546904419},{"$f":"BG145","v":2177.9740909669481},{"$f":"BH145","v":2196.7862245620945},{"$f":"BI145","v":2215.7608469452698},{"$f":"BJ145","v":2234.8993616046082},{"$f":"BK145","v":2254.2031841507919},{"$f":"BL145","v":2273.6737424217686},{"$f":"BM145","v":2288.0290648425621},{"$f":"BN145","v":2302.4760680192312},{"$f":"BO145","v":2317.0153462204671},{"$f":"BP145","v":2331.6474976393188},{"$f":"BQ145","v":2346.3731244196942},{"$f":"BR145","v":2360.7231960834238},{"$f":"BS145","v":2375.1610306671314},{"$f":"BT145","v":2389.6871649158788},{"$f":"BU145","v":2404.3021388573825},{"$f":"BV145","v":2419.0064958220905},{"$f":"BW145","v":2433.8007824633764},{"$f":"BX145","v":2448.6855487778689},{"$f":"BY145","v":2463.6613481258923},{"$f":"BZ145","v":2478.7287372520414},{"$f":"CA145","v":2493.8882763058782},{"$f":"CB145","v":2509.1405288627589},{"$f":"CC145","v":2524.4860619447813},{"$f":"CD145","v":2539.9254460418679},{"$f":"CE145","v":2555.459255132972},{"$f":"CF145","v":2571.088066707418},{"$f":"CG145","v":2586.8124617863718},{"$f":"CH145","v":2602.6330249444354},{"$f":"CI145","v":2618.5503443313855},{"$f":"CJ145","v":2634.5650116940351},{"$f":"CK145","v":2650.6776223982324},{"$f":"CL145","v":2666.8887754509969},{"$f":"CM145","v":2683.1990735227855},{"$f":"CN145","v":2699.6091229699005},{"$f":"CO145","v":2716.119533857026},{"$f":"CP145","v":2732.7309199799151},{"$f":"CQ145","v":2749.4438988882048},{"$f":"CR145","v":2766.2590919083727},{"$f":"CS145","v":2783.1771241668393},{"$f":"CT145","v":2800.1986246132042},{"$f":"CU145","v":2817.3242260436318},{"$f":"CV145","v":2834.5545651243738},{"$f":"CW145","v":2851.8902824154361},{"$f":"CX145","v":2869.3320223944002},{"$f":"CY145","v":2886.8804334803735},{"$f":"CZ145","v":2904.5361680580995},{"$f":"DA145","v":2922.2998825022123},{"$f":"DB145","v":2940.1722372016338},{"$f":"DC145","v":2958.1538965841273},{"$f":"DD145","v":2976.2455291410015},{"$f":"DE145","v":2994.4478074519561},{"$f":"DF145","v":3012.761408210089},{"$f":"DG145","v":3031.187012247055},{"$f":"DH145","v":3049.7253045583734},{"$f":"DI145","v":3068.3769743288958},{"$f":"DJ145","v":3087.1427149584256},{"$f":"DK145","v":3106.0232240874984},{"$f":"DL145","v":3125.0192036233143},{"$f":"DM145","v":3144.1313597658382},{"$f":"DN145","v":3163.360403034043},{"$f":"DO145","v":3182.7070482923386},{"$f":"DP145","v":3202.1720147771343},{"$f":"DQ145","v":3221.7560261235858},{"$f":"DR145","v":3241.4598103924941},{"$f":"DS145","v":3261.2841000973713},{"$f":"DT145","v":3281.2296322316761},{"$f":"DU145","v":3301.2971482962084},{"$f":"DV145","v":3321.4873943266794},{"$f":"DW145","v":3341.8011209214437},{"$f":"DX145","v":3362.2390832694045},{"$f":"DY145","v":3382.8020411780899},{"$f":"DZ145","v":3403.4907591018955},{"$f":"EA145","v":3424.3060061705114},{"$f":"EB145","v":3445.2485562175098},{"$f":"EC145","v":3466.3191878091125},{"$f":"ED145","v":3487.5186842731396},{"$f":"EE145","v":3508.8478337281294},{"$f":"EF145","v":280.22203966059709},{"$f":"EG145","v":281.93583628954588},{"$f":"EH145","v":283.66011424569115},{"$f":"EI145","v":285.39493763128303},{"$f":"EJ145","v":287.14037094061132},{"$f":"EK145","v":0},{"$f":"EL145","v":0},{"$f":"EM145","v":0},{"$f":"EN145","v":0},{"$f":"EO145","v":0},{"$f":"EP145","v":0},{"$f":"EQ145","v":0},{"$f":"ER145","v":0},{"$f":"ES145","v":0},{"$f":"ET145","v":0},{"$f":"EU145","v":0},{"$f":"EV145","v":0},{"$f":"EW145","v":0},{"$f":"EX145","v":0},{"$f":"EY145","v":0},{"$f":"EZ145","v":0},{"$f":"FA145","v":0},{"$f":"FB145","v":0},{"$f":"FC145","v":0},{"$f":"FD145","v":0},{"$f":"FE145","v":0}]
[null,null,"Less Operating Costs",null,"MM Rp",null,null,null,null,null,null,{"$f":"L163","v":0},{"$f":"M163","v":0},{"$f":"N163","v":0},{"$f":"O163","v":0},{"$f":"P163","v":0},{"$f":"Q163","v":0},{"$f":"R163","v":0},{"$f":"S163","v":0},{"$f":"T163","v":0},{"$f":"U163","v":0},{"$f":"V163","v":0},{"$f":"W163","v":0},{"$f":"X163","v":0},{"$f":"Y163","v":0},{"$f":"Z163","v":0},{"$f":"AA163","v":0},{"$f":"AB163","v":0},{"$f":"AC163","v":0},{"$f":"AD163","v":0},{"$f":"AE163","v":0},{"$f":"AF163","v":0},{"$f":"AG163","v":0},{"$f":"AH163","v":0},{"$f":"AI163","v":0},{"$f":"AJ163","v":0},{"$f":"AK163","v":0},{"$f":"AL163","v":0},{"$f":"AM163","v":0},{"$f":"AN163","v":0},{"$f":"AO163","v":0},{"$f":"AP163","v":0},{"$f":"AQ163","v":0},{"$f":"AR163","v":0},{"$f":"AS163","v":0},{"$f":"AT163","v":0},{"$f":"AU163","v":0},{"$f":"AV163","v":0},{"$f":"AW163","v":0},{"$f":"AX163","v":0},{"$f":"AY163","v":0},{"$f":"AZ163","v":0},{"$f":"BA163","v":0},{"$f":"BB163","v":0},{"$f":"BC163","v":0},{"$f":"BD163","v":0},{"$f":"BE163","v":0},{"$f":"BF163","v":0},{"$f":"BG163","v":0},{"$f":"BH163","v":0},{"$f":"BI163","v":0},{"$f":"BJ163","v":0},{"$f":"BK163","v":0},{"$f":"BL163","v":0},{"$f":"BM163","v":0},{"$f":"BN163","v":0},{"$f":"BO163","v":0},{"$f":"BP163","v":0},{"$f":"BQ163","v":0},{"$f":"BR163","v":0},{"$f":"BS163","v":0},{"$f":"BT163","v":0},{"$f":"BU163","v":0},{"$f":"BV163","v":0},{"$f":"BW163","v":0},{"$f":"BX163","v":0},{"$f":"BY163","v":0},{"$f":"BZ163","v":0},{"$f":"CA163","v":0},{"$f":"CB163","v":0},{"$f":"CC163","v":0},{"$f":"CD163","v":0},{"$f":"CE163","v":0},{"$f":"CF163","v":0},{"$f":"CG163","v":0},{"$f":"CH163","v":0},{"$f":"CI163","v":0},{"$f":"CJ163","v":0},{"$f":"CK163","v":0},{"$f":"CL163","v":0},{"$f":"CM163","v":0},{"$f":"CN163","v":0},{"$f":"CO163","v":0},{"$f":"CP163","v":0},{"$f":"CQ163","v":0},{"$f":"CR163","v":0},{"$f":"CS163","v":0},{"$f":"CT163","v":0},{"$f":"CU163","v":0},{"$f":"CV163","v":0},{"$f":"CW163","v":0},{"$f":"CX163","v":0},{"$f":"CY163","v":0},{"$f":"CZ163","v":0},{"$f":"DA163","v":0},{"$f":"DB163","v":0},{"$f":"DC163","v":0},{"$f":"DD163","v":0},{"$f":"DE163","v":0},{"$f":"DF163","v":0},{"$f":"DG163","v":0},{"$f":"DH163","v":0},{"$f":"DI163","v":0},{"$f":"DJ163","v":0},{"$f":"DK163","v":0},{"$f":"DL163","v":0},{"$f":"DM163","v":0},{"$f":"DN163","v":0},{"$f":"DO163","v":0},{"$f":"DP163","v":0},{"$f":"DQ163","v":0},{"$f":"DR163","v":0},{"$f":"DS163","v":0},{"$f":"DT163","v":0},{"$f":"DU163","v":0},{"$f":"DV163","v":0},{"$f":"DW163","v":0},{"$f":"DX163","v":0},{"$f":"DY163","v":0},{"$f":"DZ163","v":0},{"$f":"EA163","v":0},{"$f":"EB163","v":0},{"$f":"EC163","v":0},{"$f":"ED163","v":0},{"$f":"EE163","v":0},{"$f":"EF163","v":0},{"$f":"EG163","v":0},{"$f":"EH163","v":0},{"$f":"EI163","v":0},{"$f":"EJ163","v":0},{"$f":"EK163","v":0},{"$f":"EL163","v":0},{"$f":"EM163","v":0},{"$f":"EN163","v":0},{"$f":"EO163","v":0},{"$f":"EP163","v":0},{"$f":"EQ163","v":0},{"$f":"ER163","v":0},{"$f":"ES163","v":0},{"$f":"ET163","v":0},{"$f":"EU163","v":0},{"$f":"EV163","v":0},{"$f":"EW163","v":0},{"$f":"EX163","v":0},{"$f":"EY163","v":0},{"$f":"EZ163","v":0},{"$f":"FA163","v":0},{"$f":"FB163","v":0},{"$f":"FC163","v":0},{"$f":"FD163","v":0},{"$f":"FE163","v":0}]
[null,null,null,"Net Rentals","MM Rp",null,null,null,null,null,null,{"$f":"L219-L220","v":0},{"$f":"M219-M220","v":0},{"$f":"N219-N220","v":0},{"$f":"O219-O220","v":0},{"$f":"P219-P220","v":0},{"$f":"Q219-Q220","v":0},{"$f":"R219-R220","v":0},{"$f":"S219-S220","v":0},{"$f":"T219-T220","v":0},{"$f":"U219-U220","v":0},{"$f":"V219-V220","v":0},{"$f":"W219-W220","v":0},{"$f":"X219-X220","v":0},{"$f":"Y219-Y220","v":0},{"$f":"Z219-Z220","v":0},{"$f":"AA219-AA220","v":0},{"$f":"AB219-AB220","v":0},{"$f":"AC219-AC220","v":0},{"$f":"AD219-AD220","v":0},{"$f":"AE219-AE220","v":0},{"$f":"AF219-AF220","v":0},{"$f":"AG219-AG220","v":0},{"$f":"AH219-AH220","v":0},{"$f":"AI219-AI220","v":0},{"$f":"AJ219-AJ220","v":1369.2298254084812},{"$f":"AK219-AK220","v":1382.7214035372047},{"$f":"AL219-AL220","v":1396.3459196702172},{"$f":"AM219-AM220","v":1410.1046836997218},{"$f":"AN219-AN220","v":1508.0650519294818},{"$f":"AO219-AO220","v":1642.8002001906491},{"$f":"AP219-AP220","v":1657.1377919340105},{"$f":"AQ219-AQ220","v":1671.6006820941734},{"$f":"AR219-AR220","v":1740.093953615946},{"$f":"AS219-AS220","v":1762.7488691866452},{"$f":"AT219-AT220","v":1777.9745173517754},{"$f":"AU219-AU220","v":1793.331676230712},{"$f":"AV219-AV220","v":1864.6121075791136},{"$f":"AW219-AW220","v":1885.5090594154856},{"$f":"AX219-AX220","v":1901.7950420943866},{"$f":"AY219-AY220","v":1918.221694069196},{"$f":"AZ219-AZ220","v":2037.0956910260968},{"$f":"BA219-BA220","v":2059.6501617907511},{"$f":"BB219-BB220","v":2077.4402788374005},{"$f":"BC219-BC220","v":2095.3840570593334},{"$f":"BD219-BD220","v":2113.4828236966532},{"$f":"BE219-BE220","v":2140.831736179005},{"$f":"BF219-BF220","v":2159.3230546904419},{"$f":"BG219-BG220","v":2177.9740909669481},{"$f":"BH219-BH220","v":2196.7862245620945},{"$f":"BI219-BI220","v":2215.7608469452698},{"$f":"BJ219-BJ220","v":2234.8993616046082},{"$f":"BK219-BK220","v":2254.2031841507919},{"$f":"BL219-BL220","v":2273.6737424217686},{"$f":"BM219-BM220","v":2288.0290648425621},{"$f":"BN219-BN220","v":2302.4760680192312},{"$f":"BO219-BO220","v":2317.0153462204671},{"$f":"BP219-BP220","v":2331.6474976393188},{"$f":"BQ219-BQ220","v":2346.3731244196942},{"$f":"BR219-BR220","v":2360.7231960834238},{"$f":"BS219-BS220","v":2375.1610306671314},{"$f":"BT219-BT220","v":2389.6871649158788},{"$f":"BU219-BU220","v":2404.3021388573825},{"$f":"BV219-BV220","v":2419.0064958220905},{"$f":"BW219-BW220","v":2433.8007824633764},{"$f":"BX219-BX220","v":2448.6855487778689},{"$f":"BY219-BY220","v":2463.6613481258923},{"$f":"BZ219-BZ220","v":2478.7287372520414},{"$f":"CA219-CA220","v":2493.8882763058782},{"$f":"CB219-CB220","v":2509.1405288627589},{"$f":"CC219-CC220","v":2524.4860619447813},{"$f":"CD219-CD220","v":2539.9254460418679},{"$f":"CE219-CE220","v":2555.459255132972},{"$f":"CF219-CF220","v":2571.088066707418},{"$f":"CG219-CG220","v":2586.8124617863718},{"$f":"CH219-CH220","v":2602.6330249444354},{"$f":"CI219-CI220","v":2618.5503443313855},{"$f":"CJ219-CJ220","v":2634.5650116940351},{"$f":"CK219-CK220","v":2650.6776223982324},{"$f":"CL219-CL220","v":2666.8887754509969},{"$f":"CM219-CM220","v":2683.1990735227855},{"$f":"CN219-CN220","v":2699.6091229699005},{"$f":"CO219-CO220","v":2716.119533857026},{"$f":"CP219-CP220","v":2732.7309199799151},{"$f":"CQ219-CQ220","v":2749.4438988882048},{"$f":"CR219-CR220","v":2766.2590919083727},{"$f":"CS219-CS220","v":2783.1771241668393},{"$f":"CT219-CT220","v":2800.1986246132042},{"$f":"CU219-CU220","v":2817.3242260436318},{"$f":"CV219-CV220","v":2834.5545651243738},{"$f":"CW219-CW220","v":2851.8902824154361},{"$f":"CX219-CX220","v":2869.3320223944002},{"$f":"CY219-CY220","v":2886.8804334803735},{"$f":"CZ219-CZ220","v":2904.5361680580995},{"$f":"DA219-DA220","v":2922.2998825022123},{"$f":"DB219-DB220","v":2940.1722372016338},{"$f":"DC219-DC220","v":2958.1538965841273},{"$f":"DD219-DD220","v":2976.2455291410015},{"$f":"DE219-DE220","v":2994.4478074519561},{"$f":"DF219-DF220","v":3012.761408210089},{"$f":"DG219-DG220","v":3031.187012247055},{"$f":"DH219-DH220","v":3049.7253045583734},{"$f":"DI219-DI220","v":3068.3769743288958},{"$f":"DJ219-DJ220","v":3087.1427149584256},{"$f":"DK219-DK220","v":3106.0232240874984},{"$f":"DL219-DL220","v":3125.0192036233143},{"$f":"DM219-DM220","v":3144.1313597658382},{"$f":"DN219-DN220","v":3163.360403034043},{"$f":"DO219-DO220","v":3182.7070482923386},{"$f":"DP219-DP220","v":3202.1720147771343},{"$f":"DQ219-DQ220","v":3221.7560261235858},{"$f":"DR219-DR220","v":3241.4598103924941},{"$f":"DS219-DS220","v":3261.2841000973713},{"$f":"DT219-DT220","v":3281.2296322316761},{"$f":"DU219-DU220","v":3301.2971482962084},{"$f":"DV219-DV220","v":3321.4873943266794},{"$f":"DW219-DW220","v":3341.8011209214437},{"$f":"DX219-DX220","v":3362.2390832694045},{"$f":"DY219-DY220","v":3382.8020411780899},{"$f":"DZ219-DZ220","v":3403.4907591018955},{"$f":"EA219-EA220","v":3424.3060061705114},{"$f":"EB219-EB220","v":3445.2485562175098},{"$f":"EC219-EC220","v":3466.3191878091125},{"$f":"ED219-ED220","v":3487.5186842731396},{"$f":"EE219-EE220","v":3508.8478337281294},{"$f":"EF219-EF220","v":280.22203966059709},{"$f":"EG219-EG220","v":281.93583628954588},{"$f":"EH219-EH220","v":283.66011424569115},{"$f":"EI219-EI220","v":285.39493763128303},{"$f":"EJ219-EJ220","v":287.14037094061132},{"$f":"EK219-EK220","v":0},{"$f":"EL219-EL220","v":0},{"$f":"EM219-EM220","v":0},{"$f":"EN219-EN220","v":0},{"$f":"EO219-EO220","v":0},{"$f":"EP219-EP220","v":0},{"$f":"EQ219-EQ220","v":0},{"$f":"ER219-ER220","v":0},{"$f":"ES219-ES220","v":0},{"$f":"ET219-ET220","v":0},{"$f":"EU219-EU220","v":0},{"$f":"EV219-EV220","v":0},{"$f":"EW219-EW220","v":0},{"$f":"EX219-EX220","v":0},{"$f":"EY219-EY220","v":0},{"$f":"EZ219-EZ220","v":0},{"$f":"FA219-FA220","v":0},{"$f":"FB219-FB220","v":0},{"$f":"FC219-FC220","v":0},{"$f":"FD219-FD220","v":0},{"$f":"FE219-FE220","v":0}]
[null,null,"Less: Depreciation",null,"MM Rp"]
[null,null,null,"EBIT","MM Rp",null,null,null,null,null,null,{"$f":"L221-L222","v":0},{"$f":"M221-M222","v":0},{"$f":"N221-N222","v":0},{"$f":"O221-O222","v":0},{"$f":"P221-P222","v":0},{"$f":"Q221-Q222","v":0},{"$f":"R221-R222","v":0},{"$f":"S221-S222","v":0},{"$f":"T221-T222","v":0},{"$f":"U221-U222","v":0},{"$f":"V221-V222","v":0},{"$f":"W221-W222","v":0},{"$f":"X221-X222","v":0},{"$f":"Y221-Y222","v":0},{"$f":"Z221-Z222","v":0},{"$f":"AA221-AA222","v":0},{"$f":"AB221-AB222","v":0},{"$f":"AC221-AC222","v":0},{"$f":"AD221-AD222","v":0},{"$f":"AE221-AE222","v":0},{"$f":"AF221-AF222","v":0},{"$f":"AG221-AG222","v":0},{"$f":"AH221-AH222","v":0},{"$f":"AI221-AI222","v":0},{"$f":"AJ221-AJ222","v":1369.2298254084812},{"$f":"AK221-AK222","v":1382.7214035372047},{"$f":"AL221-AL222","v":1396.3459196702172},{"$f":"AM221-AM222","v":1410.1046836997218},{"$f":"AN221-AN222","v":1508.0650519294818},{"$f":"AO221-AO222","v":1642.8002001906491},{"$f":"AP221-AP222","v":1657.1377919340105},{"$f":"AQ221-AQ222","v":1671.6006820941734},{"$f":"AR221-AR222","v":1740.093953615946},{"$f":"AS221-AS222","v":1762.7488691866452},{"$f":"AT221-AT222","v":1777.9745173517754},{"$f":"AU221-AU222","v":1793.331676230712},{"$f":"AV221-AV222","v":1864.6121075791136},{"$f":"AW221-AW222","v":1885.5090594154856},{"$f":"AX221-AX222","v":1901.7950420943866},{"$f":"AY221-AY222","v":1918.221694069196},{"$f":"AZ221-AZ222","v":2037.0956910260968},{"$f":"BA221-BA222","v":2059.6501617907511},{"$f":"BB221-BB222","v":2077.4402788374005},{"$f":"BC221-BC222","v":2095.3840570593334},{"$f":"BD221-BD222","v":2113.4828236966532},{"$f":"BE221-BE222","v":2140.831736179005},{"$f":"BF221-BF222","v":2159.3230546904419},{"$f":"BG221-BG222","v":2177.9740909669481},{"$f":"BH221-BH222","v":2196.7862245620945},{"$f":"BI221-BI222","v":2215.7608469452698},{"$f":"BJ221-BJ222","v":2234.8993616046082},{"$f":"BK221-BK222","v":2254.2031841507919},{"$f":"BL221-BL222","v":2273.6737424217686},{"$f":"BM221-BM222","v":2288.0290648425621},{"$f":"BN221-BN222","v":2302.4760680192312},{"$f":"BO221-BO222","v":2317.0153462204671},{"$f":"BP221-BP222","v":2331.6474976393188},{"$f":"BQ221-BQ222","v":2346.3731244196942},{"$f":"BR221-BR222","v":2360.7231960834238},{"$f":"BS221-BS222","v":2375.1610306671314},{"$f":"BT221-BT222","v":2389.6871649158788},{"$f":"BU221-BU222","v":2404.3021388573825},{"$f":"BV221-BV222","v":2419.0064958220905},{"$f":"BW221-BW222","v":2433.8007824633764},{"$f":"BX221-BX222","v":2448.6855487778689},{"$f":"BY221-BY222","v":2463.6613481258923},{"$f":"BZ221-BZ222","v":2478.7287372520414},{"$f":"CA221-CA222","v":2493.8882763058782},{"$f":"CB221-CB222","v":2509.1405288627589},{"$f":"CC221-CC222","v":2524.4860619447813},{"$f":"CD221-CD222","v":2539.9254460418679},{"$f":"CE221-CE222","v":2555.459255132972},{"$f":"CF221-CF222","v":2571.088066707418},{"$f":"CG221-CG222","v":2586.8124617863718},{"$f":"CH221-CH222","v":2602.6330249444354},{"$f":"CI221-CI222","v":2618.5503443313855},{"$f":"CJ221-CJ222","v":2634.5650116940351},{"$f":"CK221-CK222","v":2650.6776223982324},{"$f":"CL221-CL222","v":2666.8887754509969},{"$f":"CM221-CM222","v":2683.1990735227855},{"$f":"CN221-CN222","v":2699.6091229699005},{"$f":"CO221-CO222","v":2716.119533857026},{"$f":"CP221-CP222","v":2732.7309199799151},{"$f":"CQ221-CQ222","v":2749.4438988882048},{"$f":"CR221-CR222","v":2766.2590919083727},{"$f":"CS221-CS222","v":2783.1771241668393},{"$f":"CT221-CT222","v":2800.1986246132042},{"$f":"CU221-CU222","v":2817.3242260436318},{"$f":"CV221-CV222","v":2834.5545651243738},{"$f":"CW221-CW222","v":2851.8902824154361},{"$f":"CX221-CX222","v":2869.3320223944002},{"$f":"CY221-CY222","v":2886.8804334803735},{"$f":"CZ221-CZ222","v":2904.5361680580995},{"$f":"DA221-DA222","v":2922.2998825022123},{"$f":"DB221-DB222","v":2940.1722372016338},{"$f":"DC221-DC222","v":2958.1538965841273},{"$f":"DD221-DD222","v":2976.2455291410015},{"$f":"DE221-DE222","v":2994.4478074519561},{"$f":"DF221-DF222","v":3012.761408210089},{"$f":"DG221-DG222","v":3031.187012247055},{"$f":"DH221-DH222","v":3049.7253045583734},{"$f":"DI221-DI222","v":3068.3769743288958},{"$f":"DJ221-DJ222","v":3087.1427149584256},{"$f":"DK221-DK222","v":3106.0232240874984},{"$f":"DL221-DL222","v":3125.0192036233143},{"$f":"DM221-DM222","v":3144.1313597658382},{"$f":"DN221-DN222","v":3163.360403034043},{"$f":"DO221-DO222","v":3182.7070482923386},{"$f":"DP221-DP222","v":3202.1720147771343},{"$f":"DQ221-DQ222","v":3221.7560261235858},{"$f":"DR221-DR222","v":3241.4598103924941},{"$f":"DS221-DS222","v":3261.2841000973713},{"$f":"DT221-DT222","v":3281.2296322316761},{"$f":"DU221-DU222","v":3301.2971482962084},{"$f":"DV221-DV222","v":3321.4873943266794},{"$f":"DW221-DW222","v":3341.8011209214437},{"$f":"DX221-DX222","v":3362.2390832694045},{"$f":"DY221-DY222","v":3382.8020411780899},{"$f":"DZ221-DZ222","v":3403.4907591018955},{"$f":"EA221-EA222","v":3424.3060061705114},{"$f":"EB221-EB222","v":3445.2485562175098},{"$f":"EC221-EC222","v":3466.3191878091125},{"$f":"ED221-ED222","v":3487.5186842731396},{"$f":"EE221-EE222","v":3508.8478337281294},{"$f":"EF221-EF222","v":280.22203966059709},{"$f":"EG221-EG222","v":281.93583628954588},{"$f":"EH221-EH222","v":283.66011424569115},{"$f":"EI221-EI222","v":285.39493763128303},{"$f":"EJ221-EJ222","v":287.14037094061132},{"$f":"EK221-EK222","v":0},{"$f":"EL221-EL222","v":0},{"$f":"EM221-EM222","v":0},{"$f":"EN221-EN222","v":0},{"$f":"EO221-EO222","v":0},{"$f":"EP221-EP222","v":0},{"$f":"EQ221-EQ222","v":0},{"$f":"ER221-ER222","v":0},{"$f":"ES221-ES222","v":0},{"$f":"ET221-ET222","v":0},{"$f":"EU221-EU222","v":0},{"$f":"EV221-EV222","v":0},{"$f":"EW221-EW222","v":0},{"$f":"EX221-EX222","v":0},{"$f":"EY221-EY222","v":0},{"$f":"EZ221-EZ222","v":0},{"$f":"FA221-FA222","v":0},{"$f":"FB221-FB222","v":0},{"$f":"FC221-FC222","v":0},{"$f":"FD221-FD222","v":0},{"$f":"FE221-FE222","v":0}]
[null,null,"Less: Interest",null,"MM Rp",null,null,null,null,null,null,{"$f":"L214","v":0},{"$f":"M214","v":0},{"$f":"N214","v":0},{"$f":"O214","v":0},{"$f":"P214","v":0},{"$f":"Q214","v":0},{"$f":"R214","v":0},{"$f":"S214","v":0},{"$f":"T214","v":0},{"$f":"U214","v":0},{"$f":"V214","v":0},{"$f":"W214","v":0},{"$f":"X214","v":0},{"$f":"Y214","v":0},{"$f":"Z214","v":0},{"$f":"AA214","v":0},{"$f":"AB214","v":0},{"$f":"AC214","v":0},{"$f":"AD214","v":0},{"$f":"AE214","v":0},{"$f":"AF214","v":0},{"$f":"AG214","v":0},{"$f":"AH214","v":0},{"$f":"AI214","v":0},{"$f":"AJ214","v":0},{"$f":"AK214","v":0},{"$f":"AL214","v":0},{"$f":"AM214","v":0},{"$f":"AN214","v":0},{"$f":"AO214","v":0},{"$f":"AP214","v":0},{"$f":"AQ214","v":0},{"$f":"AR214","v":0},{"$f":"AS214","v":0},{"$f":"AT214","v":0},{"$f":"AU214","v":0},{"$f":"AV214","v":0},{"$f":"AW214","v":0},{"$f":"AX214","v":0},{"$f":"AY214","v":0},{"$f":"AZ214","v":0},{"$f":"BA214","v":0},{"$f":"BB214","v":0},{"$f":"BC214","v":0},{"$f":"BD214","v":0},{"$f":"BE214","v":0},{"$f":"BF214","v":0},{"$f":"BG214","v":0},{"$f":"BH214","v":0},{"$f":"BI214","v":0},{"$f":"BJ214","v":0},{"$f":"BK214","v":0},{"$f":"BL214","v":0},{"$f":"BM214","v":0},{"$f":"BN214","v":0},{"$f":"BO214","v":0},{"$f":"BP214","v":0},{"$f":"BQ214","v":0},{"$f":"BR214","v":0},{"$f":"BS214","v":0},{"$f":"BT214","v":0},{"$f":"BU214","v":0},{"$f":"BV214","v":0},{"$f":"BW214","v":0},{"$f":"BX214","v":0},{"$f":"BY214","v":0},{"$f":"BZ214","v":0},{"$f":"CA214","v":0},{"$f":"CB214","v":0},{"$f":"CC214","v":0},{"$f":"CD214","v":0},{"$f":"CE214","v":0},{"$f":"CF214","v":0},{"$f":"CG214","v":0},{"$f":"CH214","v":0},{"$f":"CI214","v":0},{"$f":"CJ214","v":0},{"$f":"CK214","v":0},{"$f":"CL214","v":0},{"$f":"CM214","v":0},{"$f":"CN214","v":0},{"$f":"CO214","v":0},{"$f":"CP214","v":0},{"$f":"CQ214","v":0},{"$f":"CR214","v":0},{"$f":"CS214","v":0},{"$f":"CT214","v":0},{"$f":"CU214","v":0},{"$f":"CV214","v":0},{"$f":"CW214","v":0},{"$f":"CX214","v":0},{"$f":"CY214","v":0},{"$f":"CZ214","v":0},{"$f":"DA214","v":0},{"$f":"DB214","v":0},{"$f":"DC214","v":0},{"$f":"DD214","v":0},{"$f":"DE214","v":0},{"$f":"DF214","v":0},{"$f":"DG214","v":0},{"$f":"DH214","v":0},{"$f":"DI214","v":0},{"$f":"DJ214","v":0},{"$f":"DK214","v":0},{"$f":"DL214","v":0},{"$f":"DM214","v":0},{"$f":"DN214","v":0},{"$f":"DO214","v":0},{"$f":"DP214","v":0},{"$f":"DQ214","v":0},{"$f":"DR214","v":0},{"$f":"DS214","v":0},{"$f":"DT214","v":0},{"$f":"DU214","v":0},{"$f":"DV214","v":0},{"$f":"DW214","v":0},{"$f":"DX214","v":0},{"$f":"DY214","v":0},{"$f":"DZ214","v":0},{"$f":"EA214","v":0},{"$f":"EB214","v":0},{"$f":"EC214","v":0},{"$f":"ED214","v":0},{"$f":"EE214","v":0},{"$f":"EF214","v":0},{"$f":"EG214","v":0},{"$f":"EH214","v":0},{"$f":"EI214","v":0},{"$f":"EJ214","v":0},{"$f":"EK214","v":0},{"$f":"EL214","v":0},{"$f":"EM214","v":0},{"$f":"EN214","v":0},{"$f":"EO214","v":0},{"$f":"EP214","v":0},{"$f":"EQ214","v":0},{"$f":"ER214","v":0},{"$f":"ES214","v":0},{"$f":"ET214","v":0},{"$f":"EU214","v":0},{"$f":"EV214","v":0},{"$f":"EW214","v":0},{"$f":"EX214","v":0},{"$f":"EY214","v":0},{"$f":"EZ214","v":0},{"$f":"FA214","v":0},{"$f":"FB214","v":0},{"$f":"FC214","v":0},{"$f":"FD214","v":0},{"$f":"FE214","v":0}]
[null,null,null,"Earnings","MM Rp",null,null,null,null,null,null,{"$f":"L223-L224","v":0},{"$f":"M223-M224","v":0},{"$f":"N223-N224","v":0},{"$f":"O223-O224","v":0},{"$f":"P223-P224","v":0},{"$f":"Q223-Q224","v":0},{"$f":"R223-R224","v":0},{"$f":"S223-S224","v":0},{"$f":"T223-T224","v":0},{"$f":"U223-U224","v":0},{"$f":"V223-V224","v":0},{"$f":"W223-W224","v":0},{"$f":"X223-X224","v":0},{"$f":"Y223-Y224","v":0},{"$f":"Z223-Z224","v":0},{"$f":"AA223-AA224","v":0},{"$f":"AB223-AB224","v":0},{"$f":"AC223-AC224","v":0},{"$f":"AD223-AD224","v":0},{"$f":"AE223-AE224","v":0},{"$f":"AF223-AF224","v":0},{"$f":"AG223-AG224","v":0},{"$f":"AH223-AH224","v":0},{"$f":"AI223-AI224","v":0},{"$f":"AJ223-AJ224","v":1369.2298254084812},{"$f":"AK223-AK224","v":1382.7214035372047},{"$f":"AL223-AL224","v":1396.3459196702172},{"$f":"AM223-AM224","v":1410.1046836997218},{"$f":"AN223-AN224","v":1508.0650519294818},{"$f":"AO223-AO224","v":1642.8002001906491},{"$f":"AP223-AP224","v":1657.1377919340105},{"$f":"AQ223-AQ224","v":1671.6006820941734},{"$f":"AR223-AR224","v":1740.093953615946},{"$f":"AS223-AS224","v":1762.7488691866452},{"$f":"AT223-AT224","v":1777.9745173517754},{"$f":"AU223-AU224","v":1793.331676230712},{"$f":"AV223-AV224","v":1864.6121075791136},{"$f":"AW223-AW224","v":1885.5090594154856},{"$f":"AX223-AX224","v":1901.7950420943866},{"$f":"AY223-AY224","v":1918.221694069196},{"$f":"AZ223-AZ224","v":2037.0956910260968},{"$f":"BA223-BA224","v":2059.6501617907511},{"$f":"BB223-BB224","v":2077.4402788374005},{"$f":"BC223-BC224","v":2095.3840570593334},{"$f":"BD223-BD224","v":2113.4828236966532},{"$f":"BE223-BE224","v":2140.831736179005},{"$f":"BF223-BF224","v":2159.3230546904419},{"$f":"BG223-BG224","v":2177.9740909669481},{"$f":"BH223-BH224","v":2196.7862245620945},{"$f":"BI223-BI224","v":2215.7608469452698},{"$f":"BJ223-BJ224","v":2234.8993616046082},{"$f":"BK223-BK224","v":2254.2031841507919},{"$f":"BL223-BL224","v":2273.6737424217686},{"$f":"BM223-BM224","v":2288.0290648425621},{"$f":"BN223-BN224","v":2302.4760680192312},{"$f":"BO223-BO224","v":2317.0153462204671},{"$f":"BP223-BP224","v":2331.6474976393188},{"$f":"BQ223-BQ224","v":2346.3731244196942},{"$f":"BR223-BR224","v":2360.7231960834238},{"$f":"BS223-BS224","v":2375.1610306671314},{"$f":"BT223-BT224","v":2389.6871649158788},{"$f":"BU223-BU224","v":2404.3021388573825},{"$f":"BV223-BV224","v":2419.0064958220905},{"$f":"BW223-BW224","v":2433.8007824633764},{"$f":"BX223-BX224","v":2448.6855487778689},{"$f":"BY223-BY224","v":2463.6613481258923},{"$f":"BZ223-BZ224","v":2478.7287372520414},{"$f":"CA223-CA224","v":2493.8882763058782},{"$f":"CB223-CB224","v":2509.1405288627589},{"$f":"CC223-CC224","v":2524.4860619447813},{"$f":"CD223-CD224","v":2539.9254460418679},{"$f":"CE223-CE224","v":2555.459255132972},{"$f":"CF223-CF224","v":2571.088066707418},{"$f":"CG223-CG224","v":2586.8124617863718},{"$f":"CH223-CH224","v":2602.6330249444354},{"$f":"CI223-CI224","v":2618.5503443313855},{"$f":"CJ223-CJ224","v":2634.5650116940351},{"$f":"CK223-CK224","v":2650.6776223982324},{"$f":"CL223-CL224","v":2666.8887754509969},{"$f":"CM223-CM224","v":2683.1990735227855},{"$f":"CN223-CN224","v":2699.6091229699005},{"$f":"CO223-CO224","v":2716.119533857026},{"$f":"CP223-CP224","v":2732.7309199799151},{"$f":"CQ223-CQ224","v":2749.4438988882048},{"$f":"CR223-CR224","v":2766.2590919083727},{"$f":"CS223-CS224","v":2783.1771241668393},{"$f":"CT223-CT224","v":2800.1986246132042},{"$f":"CU223-CU224","v":2817.3242260436318},{"$f":"CV223-CV224","v":2834.5545651243738},{"$f":"CW223-CW224","v":2851.8902824154361},{"$f":"CX223-CX224","v":2869.3320223944002},{"$f":"CY223-CY224","v":2886.8804334803735},{"$f":"CZ223-CZ224","v":2904.5361680580995},{"$f":"DA223-DA224","v":2922.2998825022123},{"$f":"DB223-DB224","v":2940.1722372016338},{"$f":"DC223-DC224","v":2958.1538965841273},{"$f":"DD223-DD224","v":2976.2455291410015},{"$f":"DE223-DE224","v":2994.4478074519561},{"$f":"DF223-DF224","v":3012.761408210089},{"$f":"DG223-DG224","v":3031.187012247055},{"$f":"DH223-DH224","v":3049.7253045583734},{"$f":"DI223-DI224","v":3068.3769743288958},{"$f":"DJ223-DJ224","v":3087.1427149584256},{"$f":"DK223-DK224","v":3106.0232240874984},{"$f":"DL223-DL224","v":3125.0192036233143},{"$f":"DM223-DM224","v":3144.1313597658382},{"$f":"DN223-DN224","v":3163.360403034043},{"$f":"DO223-DO224","v":3182.7070482923386},{"$f":"DP223-DP224","v":3202.1720147771343},{"$f":"DQ223-DQ224","v":3221.7560261235858},{"$f":"DR223-DR224","v":3241.4598103924941},{"$f":"DS223-DS224","v":3261.2841000973713},{"$f":"DT223-DT224","v":3281.2296322316761},{"$f":"DU223-DU224","v":3301.2971482962084},{"$f":"DV223-DV224","v":3321.4873943266794},{"$f":"DW223-DW224","v":3341.8011209214437},{"$f":"DX223-DX224","v":3362.2390832694045},{"$f":"DY223-DY224","v":3382.8020411780899},{"$f":"DZ223-DZ224","v":3403.4907591018955},{"$f":"EA223-EA224","v":3424.3060061705114},{"$f":"EB223-EB224","v":3445.2485562175098},{"$f":"EC223-EC224","v":3466.3191878091125},{"$f":"ED223-ED224","v":3487.5186842731396},{"$f":"EE223-EE224","v":3508.8478337281294},{"$f":"EF223-EF224","v":280.22203966059709},{"$f":"EG223-EG224","v":281.93583628954588},{"$f":"EH223-EH224","v":283.66011424569115},{"$f":"EI223-EI224","v":285.39493763128303},{"$f":"EJ223-EJ224","v":287.14037094061132},{"$f":"EK223-EK224","v":0},{"$f":"EL223-EL224","v":0},{"$f":"EM223-EM224","v":0},{"$f":"EN223-EN224","v":0},{"$f":"EO223-EO224","v":0},{"$f":"EP223-EP224","v":0},{"$f":"EQ223-EQ224","v":0},{"$f":"ER223-ER224","v":0},{"$f":"ES223-ES224","v":0},{"$f":"ET223-ET224","v":0},{"$f":"EU223-EU224","v":0},{"$f":"EV223-EV224","v":0},{"$f":"EW223-EW224","v":0},{"$f":"EX223-EX224","v":0},{"$f":"EY223-EY224","v":0},{"$f":"EZ223-EZ224","v":0},{"$f":"FA223-FA224","v":0},{"$f":"FB223-FB224","v":0},{"$f":"FC223-FC224","v":0},{"$f":"FD223-FD224","v":0},{"$f":"FE223-FE224","v":0}]
[]
[null,"Cash Flow Waterfall"]
[null,null,"Net Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},{"$f":"AH221","v":0},{"$f":"AI221","v":0},{"$f":"AJ221","v":1369.2298254084812},{"$f":"AK221","v":1382.7214035372047},{"$f":"AL221","v":1396.3459196702172},{"$f":"AM221","v":1410.1046836997218},{"$f":"AN221","v":1508.0650519294818},{"$f":"AO221","v":1642.8002001906491},{"$f":"AP221","v":1657.1377919340105},{"$f":"AQ221","v":1671.6006820941734},{"$f":"AR221","v":1740.093953615946},{"$f":"AS221","v":1762.7488691866452},{"$f":"AT221","v":1777.9745173517754},{"$f":"AU221","v":1793.331676230712},{"$f":"AV221","v":1864.6121075791136},{"$f":"AW221","v":1885.5090594154856},{"$f":"AX221","v":1901.7950420943866},{"$f":"AY221","v":1918.221694069196},{"$f":"AZ221","v":2037.0956910260968},{"$f":"BA221","v":2059.6501617907511},{"$f":"BB221","v":2077.4402788374005},{"$f":"BC221","v":2095.3840570593334},{"$f":"BD221","v":2113.4828236966532},{"$f":"BE221","v":2140.831736179005},{"$f":"BF221","v":2159.3230546904419},{"$f":"BG221","v":2177.9740909669481},{"$f":"BH221","v":2196.7862245620945},{"$f":"BI221","v":2215.7608469452698},{"$f":"BJ221","v":2234.8993616046082},{"$f":"BK221","v":2254.2031841507919},{"$f":"BL221","v":2273.6737424217686},{"$f":"BM221","v":2288.0290648425621},{"$f":"BN221","v":2302.4760680192312},{"$f":"BO221","v":2317.0153462204671},{"$f":"BP221","v":2331.6474976393188},{"$f":"BQ221","v":2346.3731244196942},{"$f":"BR221","v":2360.7231960834238},{"$f":"BS221","v":2375.1610306671314},{"$f":"BT221","v":2389.6871649158788},{"$f":"BU221","v":2404.3021388573825},{"$f":"BV221","v":2419.0064958220905},{"$f":"BW221","v":2433.8007824633764},{"$f":"BX221","v":2448.6855487778689},{"$f":"BY221","v":2463.6613481258923},{"$f":"BZ221","v":2478.7287372520414},{"$f":"CA221","v":2493.8882763058782},{"$f":"CB221","v":2509.1405288627589},{"$f":"CC221","v":2524.4860619447813},{"$f":"CD221","v":2539.9254460418679},{"$f":"CE221","v":2555.459255132972},{"$f":"CF221","v":2571.088066707418},{"$f":"CG221","v":2586.8124617863718},{"$f":"CH221","v":2602.6330249444354},{"$f":"CI221","v":2618.5503443313855},{"$f":"CJ221","v":2634.5650116940351},{"$f":"CK221","v":2650.6776223982324},{"$f":"CL221","v":2666.8887754509969},{"$f":"CM221","v":2683.1990735227855},{"$f":"CN221","v":2699.6091229699005},{"$f":"CO221","v":2716.119533857026},{"$f":"CP221","v":2732.7309199799151},{"$f":"CQ221","v":2749.4438988882048},{"$f":"CR221","v":2766.2590919083727},{"$f":"CS221","v":2783.1771241668393},{"$f":"CT221","v":2800.1986246132042},{"$f":"CU221","v":2817.3242260436318},{"$f":"CV221","v":2834.5545651243738},{"$f":"CW221","v":2851.8902824154361},{"$f":"CX221","v":2869.3320223944002},{"$f":"CY221","v":2886.8804334803735},{"$f":"CZ221","v":2904.5361680580995},{"$f":"DA221","v":2922.2998825022123},{"$f":"DB221","v":2940.1722372016338},{"$f":"DC221","v":2958.1538965841273},{"$f":"DD221","v":2976.2455291410015},{"$f":"DE221","v":2994.4478074519561},{"$f":"DF221","v":3012.761408210089},{"$f":"DG221","v":3031.187012247055},{"$f":"DH221","v":3049.7253045583734},{"$f":"DI221","v":3068.3769743288958},{"$f":"DJ221","v":3087.1427149584256},{"$f":"DK221","v":3106.0232240874984},{"$f":"DL221","v":3125.0192036233143},{"$f":"DM221","v":3144.1313597658382},{"$f":"DN221","v":3163.360403034043},{"$f":"DO221","v":3182.7070482923386},{"$f":"DP221","v":3202.1720147771343},{"$f":"DQ221","v":3221.7560261235858},{"$f":"DR221","v":3241.4598103924941},{"$f":"DS221","v":3261.2841000973713},{"$f":"DT221","v":3281.2296322316761},{"$f":"DU221","v":3301.2971482962084},{"$f":"DV221","v":3321.4873943266794},{"$f":"DW221","v":3341.8011209214437},{"$f":"DX221","v":3362.2390832694045},{"$f":"DY221","v":3382.8020411780899},{"$f":"DZ221","v":3403.4907591018955},{"$f":"EA221","v":3424.3060061705114},{"$f":"EB221","v":3445.2485562175098},{"$f":"EC221","v":3466.3191878091125},{"$f":"ED221","v":3487.5186842731396},{"$f":"EE221","v":3508.8478337281294},{"$f":"EF221","v":280.22203966059709},{"$f":"EG221","v":281.93583628954588},{"$f":"EH221","v":283.66011424569115},{"$f":"EI221","v":285.39493763128303},{"$f":"EJ221","v":287.14037094061132},{"$f":"EK221","v":0},{"$f":"EL221","v":0},{"$f":"EM221","v":0},{"$f":"EN221","v":0},{"$f":"EO221","v":0},{"$f":"EP221","v":0},{"$f":"EQ221","v":0},{"$f":"ER221","v":0},{"$f":"ES221","v":0},{"$f":"ET221","v":0},{"$f":"EU221","v":0},{"$f":"EV221","v":0},{"$f":"EW221","v":0},{"$f":"EX221","v":0},{"$f":"EY221","v":0},{"$f":"EZ221","v":0},{"$f":"FA221","v":0},{"$f":"FB221","v":0},{"$f":"FC221","v":0},{"$f":"FD221","v":0},{"$f":"FE221","v":0}]
[null,null,"Add: Sales of Units",null,"MM Rp"]
[null,null,"Less: Interest",null,"MM Rp",null,null,null,null,null,null,{"$f":"L224","v":0},{"$f":"M224","v":0},{"$f":"N224","v":0},{"$f":"O224","v":0},{"$f":"P224","v":0},{"$f":"Q224","v":0},{"$f":"R224","v":0},{"$f":"S224","v":0},{"$f":"T224","v":0},{"$f":"U224","v":0},{"$f":"V224","v":0},{"$f":"W224","v":0},{"$f":"X224","v":0},{"$f":"Y224","v":0},{"$f":"Z224","v":0},{"$f":"AA224","v":0},{"$f":"AB224","v":0},{"$f":"AC224","v":0},{"$f":"AD224","v":0},{"$f":"AE224","v":0},{"$f":"AF224","v":0},{"$f":"AG224","v":0},{"$f":"AH224","v":0},{"$f":"AI224","v":0},{"$f":"AJ224","v":0},{"$f":"AK224","v":0},{"$f":"AL224","v":0},{"$f":"AM224","v":0},{"$f":"AN224","v":0},{"$f":"AO224","v":0},{"$f":"AP224","v":0},{"$f":"AQ224","v":0},{"$f":"AR224","v":0},{"$f":"AS224","v":0},{"$f":"AT224","v":0},{"$f":"AU224","v":0},{"$f":"AV224","v":0},{"$f":"AW224","v":0},{"$f":"AX224","v":0},{"$f":"AY224","v":0},{"$f":"AZ224","v":0},{"$f":"BA224","v":0},{"$f":"BB224","v":0},{"$f":"BC224","v":0},{"$f":"BD224","v":0},{"$f":"BE224","v":0},{"$f":"BF224","v":0},{"$f":"BG224","v":0},{"$f":"BH224","v":0},{"$f":"BI224","v":0},{"$f":"BJ224","v":0},{"$f":"BK224","v":0},{"$f":"BL224","v":0},{"$f":"BM224","v":0},{"$f":"BN224","v":0},{"$f":"BO224","v":0},{"$f":"BP224","v":0},{"$f":"BQ224","v":0},{"$f":"BR224","v":0},{"$f":"BS224","v":0},{"$f":"BT224","v":0},{"$f":"BU224","v":0},{"$f":"BV224","v":0},{"$f":"BW224","v":0},{"$f":"BX224","v":0},{"$f":"BY224","v":0},{"$f":"BZ224","v":0},{"$f":"CA224","v":0},{"$f":"CB224","v":0},{"$f":"CC224","v":0},{"$f":"CD224","v":0},{"$f":"CE224","v":0},{"$f":"CF224","v":0},{"$f":"CG224","v":0},{"$f":"CH224","v":0},{"$f":"CI224","v":0},{"$f":"CJ224","v":0},{"$f":"CK224","v":0},{"$f":"CL224","v":0},{"$f":"CM224","v":0},{"$f":"CN224","v":0},{"$f":"CO224","v":0},{"$f":"CP224","v":0},{"$f":"CQ224","v":0},{"$f":"CR224","v":0},{"$f":"CS224","v":0},{"$f":"CT224","v":0},{"$f":"CU224","v":0},{"$f":"CV224","v":0},{"$f":"CW224","v":0},{"$f":"CX224","v":0},{"$f":"CY224","v":0},{"$f":"CZ224","v":0},{"$f":"DA224","v":0},{"$f":"DB224","v":0},{"$f":"DC224","v":0},{"$f":"DD224","v":0},{"$f":"DE224","v":0},{"$f":"DF224","v":0},{"$f":"DG224","v":0},{"$f":"DH224","v":0},{"$f":"DI224","v":0},{"$f":"DJ224","v":0},{"$f":"DK224","v":0},{"$f":"DL224","v":0},{"$f":"DM224","v":0},{"$f":"DN224","v":0},{"$f":"DO224","v":0},{"$f":"DP224","v":0},{"$f":"DQ224","v":0},{"$f":"DR224","v":0},{"$f":"DS224","v":0},{"$f":"DT224","v":0},{"$f":"DU224","v":0},{"$f":"DV224","v":0},{"$f":"DW224","v":0},{"$f":"DX224","v":0},{"$f":"DY224","v":0},{"$f":"DZ224","v":0},{"$f":"EA224","v":0},{"$f":"EB224","v":0},{"$f":"EC224","v":0},{"$f":"ED224","v":0},{"$f":"EE224","v":0},{"$f":"EF224","v":0},{"$f":"EG224","v":0},{"$f":"EH224","v":0},{"$f":"EI224","v":0},{"$f":"EJ224","v":0},{"$f":"EK224","v":0},{"$f":"EL224","v":0},{"$f":"EM224","v":0},{"$f":"EN224","v":0},{"$f":"EO224","v":0},{"$f":"EP224","v":0},{"$f":"EQ224","v":0},{"$f":"ER224","v":0},{"$f":"ES224","v":0},{"$f":"ET224","v":0},{"$f":"EU224","v":0},{"$f":"EV224","v":0},{"$f":"EW224","v":0},{"$f":"EX224","v":0},{"$f":"EY224","v":0},{"$f":"EZ224","v":0},{"$f":"FA224","v":0},{"$f":"FB224","v":0},{"$f":"FC224","v":0},{"$f":"FD224","v":0},{"$f":"FE224","v":0}]
[null,null,"Less: Principal",null,"MM Rp",null,null,null,null,null,null,{"$f":"L211","v":0},{"$f":"M211","v":0},{"$f":"N211","v":0},{"$f":"O211","v":0},{"$f":"P211","v":0},{"$f":"Q211","v":0},{"$f":"R211","v":0},{"$f":"S211","v":0},{"$f":"T211","v":0},{"$f":"U211","v":0},{"$f":"V211","v":0},{"$f":"W211","v":0},{"$f":"X211","v":0},{"$f":"Y211","v":0},{"$f":"Z211","v":0},{"$f":"AA211","v":0},{"$f":"AB211","v":0},{"$f":"AC211","v":0},{"$f":"AD211","v":0},{"$f":"AE211","v":0},{"$f":"AF211","v":0},{"$f":"AG211","v":0},{"$f":"AH211","v":0},{"$f":"AI211","v":0},{"$f":"AJ211","v":0},{"$f":"AK211","v":0},{"$f":"AL211","v":0},{"$f":"AM211","v":0},{"$f":"AN211","v":0},{"$f":"AO211","v":0},{"$f":"AP211","v":0},{"$f":"AQ211","v":0},{"$f":"AR211","v":0},{"$f":"AS211","v":0},{"$f":"AT211","v":0},{"$f":"AU211","v":0},{"$f":"AV211","v":0},{"$f":"AW211","v":0},{"$f":"AX211","v":0},{"$f":"AY211","v":0},{"$f":"AZ211","v":0},{"$f":"BA211","v":0},{"$f":"BB211","v":0},{"$f":"BC211","v":0},{"$f":"BD211","v":0},{"$f":"BE211","v":0},{"$f":"BF211","v":0},{"$f":"BG211","v":0},{"$f":"BH211","v":0},{"$f":"BI211","v":0},{"$f":"BJ211","v":0},{"$f":"BK211","v":0},{"$f":"BL211","v":0},{"$f":"BM211","v":0},{"$f":"BN211","v":0},{"$f":"BO211","v":0},{"$f":"BP211","v":0},{"$f":"BQ211","v":0},{"$f":"BR211","v":0},{"$f":"BS211","v":0},{"$f":"BT211","v":0},{"$f":"BU211","v":0},{"$f":"BV211","v":0},{"$f":"BW211","v":0},{"$f":"BX211","v":0},{"$f":"BY211","v":0},{"$f":"BZ211","v":0},{"$f":"CA211","v":0},{"$f":"CB211","v":0},{"$f":"CC211","v":0},{"$f":"CD211","v":0},{"$f":"CE211","v":0},{"$f":"CF211","v":0},{"$f":"CG211","v":0},{"$f":"CH211","v":0},{"$f":"CI211","v":0},{"$f":"CJ211","v":0},{"$f":"CK211","v":0},{"$f":"CL211","v":0},{"$f":"CM211","v":0},{"$f":"CN211","v":0},{"$f":"CO211","v":0},{"$f":"CP211","v":0},{"$f":"CQ211","v":0},{"$f":"CR211","v":0},{"$f":"CS211","v":0},{"$f":"CT211","v":0},{"$f":"CU211","v":0},{"$f":"CV211","v":0},{"$f":"CW211","v":0},{"$f":"CX211","v":0},{"$f":"CY211","v":0},{"$f":"CZ211","v":0},{"$f":"DA211","v":0},{"$f":"DB211","v":0},{"$f":"DC211","v":0},{"$f":"DD211","v":0},{"$f":"DE211","v":0},{"$f":"DF211","v":0},{"$f":"DG211","v":0},{"$f":"DH211","v":0},{"$f":"DI211","v":0},{"$f":"DJ211","v":0},{"$f":"DK211","v":0},{"$f":"DL211","v":0},{"$f":"DM211","v":0},{"$f":"DN211","v":0},{"$f":"DO211","v":0},{"$f":"DP211","v":0},{"$f":"DQ211","v":0},{"$f":"DR211","v":0},{"$f":"DS211","v":0},{"$f":"DT211","v":0},{"$f":"DU211","v":0},{"$f":"DV211","v":0},{"$f":"DW211","v":0},{"$f":"DX211","v":0},{"$f":"DY211","v":0},{"$f":"DZ211","v":0},{"$f":"EA211","v":0},{"$f":"EB211","v":0},{"$f":"EC211","v":0},{"$f":"ED211","v":0},{"$f":"EE211","v":0},{"$f":"EF211","v":0},{"$f":"EG211","v":0},{"$f":"EH211","v":0},{"$f":"EI211","v":0},{"$f":"EJ211","v":0},{"$f":"EK211","v":0},{"$f":"EL211","v":0},{"$f":"EM211","v":0},{"$f":"EN211","v":0},{"$f":"EO211","v":0},{"$f":"EP211","v":0},{"$f":"EQ211","v":0},{"$f":"ER211","v":0},{"$f":"ES211","v":0},{"$f":"ET211","v":0},{"$f":"EU211","v":0},{"$f":"EV211","v":0},{"$f":"EW211","v":0},{"$f":"EX211","v":0},{"$f":"EY211","v":0},{"$f":"EZ211","v":0},{"$f":"FA211","v":0},{"$f":"FB211","v":0},{"$f":"FC211","v":0},{"$f":"FD211","v":0},{"$f":"FE211","v":0}]
[null,null,"Equity Cash Flow",null,"MM Rp",null,null,null,null,null,null,{"$f":"L228-L230-L231+L229","v":0},{"$f":"M228-M230-M231+M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1369.2298254084812,1382.7214035372047,1396.3459196702172,1410.1046836997218,1508.0650519294818,1642.8002001906491,1657.1377919340105,1671.6006820941734,1740.093953615946,1762.7488691866452,1777.9745173517754,1793.331676230712,1864.6121075791136,1885.5090594154856,1901.7950420943866,1918.221694069196,2037.0956910260968,2059.6501617907511,2077.4402788374005,2095.3840570593334,2113.4828236966532,2140.831736179005,2159.3230546904419,2177.9740909669481,2196.7862245620945,2215.7608469452698,2234.8993616046082,2254.2031841507919,2273.6737424217686,2288.0290648425621,2302.4760680192312,2317.0153462204671,2331.6474976393188,2346.3731244196942,2360.7231960834238,2375.1610306671314,2389.6871649158788,2404.3021388573825,2419.0064958220905,2433.8007824633764,2448.6855487778689,{"$f":"BY228-BY230-BY231+BY229","v":2463.6613481258923},2478.7287372520414,2493.8882763058782,2509.1405288627589,2524.4860619447813,2539.9254460418679,2555.459255132972,2571.088066707418,2586.8124617863718,2602.6330249444354,2618.5503443313855,2634.5650116940351,2650.6776223982324,2666.8887754509969,2683.1990735227855,2699.6091229699005,2716.119533857026,2732.7309199799151,2749.4438988882048,2766.2590919083727,2783.1771241668393,2800.1986246132042,2817.3242260436318,2834.5545651243738,2851.8902824154361,2869.3320223944002,2886.8804334803735,2904.5361680580995,2922.2998825022123,2940.1722372016338,2958.1538965841273,2976.2455291410015,2994.4478074519561,3012.761408210089,3031.187012247055,3049.7253045583734,3068.3769743288958,3087.1427149584256,3106.0232240874984,3125.0192036233143,3144.1313597658382,3163.360403034043,3182.7070482923386,3202.1720147771343,3221.7560261235858,3241.4598103924941,3261.2841000973713,3281.2296322316761,3301.2971482962084,3321.4873943266794,3341.8011209214437,3362.2390832694045,3382.8020411780899,3403.4907591018955,3424.3060061705114,3445.2485562175098,3466.3191878091125,3487.5186842731396,3508.8478337281294,280.22203966059709,281.93583628954588,283.66011424569115,285.39493763128303,287.14037094061132,{"$f":"EK228-EK230-EK231+EK229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Equity Cash Flow",null,"MM Rp",null,null,null,null,null,null,{"$f":"L232-L202","v":0},{"$f":"M232-M202","v":0},{"$f":"N232-N202","v":0},{"$f":"O232-O202","v":0},{"$f":"P232-P202","v":0},{"$f":"Q232-Q202","v":0},{"$f":"R232-R202","v":0},{"$f":"S232-S202","v":0},{"$f":"T232-T202","v":0},{"$f":"U232-U202","v":0},{"$f":"V232-V202","v":0},{"$f":"W232-W202","v":0},{"$f":"X232-X202","v":0},{"$f":"Y232-Y202","v":0},{"$f":"Z232-Z202","v":0},{"$f":"AA232-AA202","v":0},{"$f":"AB232-AB202","v":0},{"$f":"AC232-AC202","v":0},{"$f":"AD232-AD202","v":0},{"$f":"AE232-AE202","v":0},{"$f":"AF232-AF202","v":0},{"$f":"AG232-AG202","v":0},{"$f":"AH232-AH202","v":0},{"$f":"AI232-AI202","v":0},{"$f":"AJ232-AJ202","v":1369.2298254084812},{"$f":"AK232-AK202","v":1382.7214035372047},{"$f":"AL232-AL202","v":1396.3459196702172},{"$f":"AM232-AM202","v":1410.1046836997218},{"$f":"AN232-AN202","v":1508.0650519294818},{"$f":"AO232-AO202","v":1642.8002001906491},{"$f":"AP232-AP202","v":1657.1377919340105},{"$f":"AQ232-AQ202","v":1671.6006820941734},{"$f":"AR232-AR202","v":1740.093953615946},{"$f":"AS232-AS202","v":1762.7488691866452},{"$f":"AT232-AT202","v":1777.9745173517754},{"$f":"AU232-AU202","v":1793.331676230712},{"$f":"AV232-AV202","v":1864.6121075791136},{"$f":"AW232-AW202","v":1885.5090594154856},{"$f":"AX232-AX202","v":1901.7950420943866},{"$f":"AY232-AY202","v":1918.221694069196},{"$f":"AZ232-AZ202","v":2037.0956910260968},{"$f":"BA232-BA202","v":2059.6501617907511},{"$f":"BB232-BB202","v":2077.4402788374005},{"$f":"BC232-BC202","v":2095.3840570593334},{"$f":"BD232-BD202","v":2113.4828236966532},{"$f":"BE232-BE202","v":2140.831736179005},{"$f":"BF232-BF202","v":2159.3230546904419},{"$f":"BG232-BG202","v":2177.9740909669481},{"$f":"BH232-BH202","v":2196.7862245620945},{"$f":"BI232-BI202","v":2215.7608469452698},{"$f":"BJ232-BJ202","v":2234.8993616046082},{"$f":"BK232-BK202","v":2254.2031841507919},{"$f":"BL232-BL202","v":2273.6737424217686},{"$f":"BM232-BM202","v":2288.0290648425621},{"$f":"BN232-BN202","v":2302.4760680192312},{"$f":"BO232-BO202","v":2317.0153462204671},{"$f":"BP232-BP202","v":2331.6474976393188},{"$f":"BQ232-BQ202","v":2346.3731244196942},{"$f":"BR232-BR202","v":2360.7231960834238},{"$f":"BS232-BS202","v":2375.1610306671314},{"$f":"BT232-BT202","v":2389.6871649158788},{"$f":"BU232-BU202","v":2404.3021388573825},{"$f":"BV232-BV202","v":2419.0064958220905},{"$f":"BW232-BW202","v":2433.8007824633764},{"$f":"BX232-BX202","v":2448.6855487778689},{"$f":"BY232-BY202","v":2463.6613481258923},{"$f":"BZ232-BZ202","v":2478.7287372520414},{"$f":"CA232-CA202","v":2493.8882763058782},{"$f":"CB232-CB202","v":2509.1405288627589},{"$f":"CC232-CC202","v":2524.4860619447813},{"$f":"CD232-CD202","v":2539.9254460418679},{"$f":"CE232-CE202","v":2555.459255132972},{"$f":"CF232-CF202","v":2571.088066707418},{"$f":"CG232-CG202","v":2586.8124617863718},{"$f":"CH232-CH202","v":2602.6330249444354},{"$f":"CI232-CI202","v":2618.5503443313855},{"$f":"CJ232-CJ202","v":2634.5650116940351},{"$f":"CK232-CK202","v":2650.6776223982324},{"$f":"CL232-CL202","v":2666.8887754509969},{"$f":"CM232-CM202","v":2683.1990735227855},{"$f":"CN232-CN202","v":2699.6091229699005},{"$f":"CO232-CO202","v":2716.119533857026},{"$f":"CP232-CP202","v":2732.7309199799151},{"$f":"CQ232-CQ202","v":2749.4438988882048},{"$f":"CR232-CR202","v":2766.2590919083727},{"$f":"CS232-CS202","v":2783.1771241668393},{"$f":"CT232-CT202","v":2800.1986246132042},{"$f":"CU232-CU202","v":2817.3242260436318},{"$f":"CV232-CV202","v":2834.5545651243738},{"$f":"CW232-CW202","v":2851.8902824154361},{"$f":"CX232-CX202","v":2869.3320223944002},{"$f":"CY232-CY202","v":2886.8804334803735},{"$f":"CZ232-CZ202","v":2904.5361680580995},{"$f":"DA232-DA202","v":2922.2998825022123},{"$f":"DB232-DB202","v":2940.1722372016338},{"$f":"DC232-DC202","v":2958.1538965841273},{"$f":"DD232-DD202","v":2976.2455291410015},{"$f":"DE232-DE202","v":2994.4478074519561},{"$f":"DF232-DF202","v":3012.761408210089},{"$f":"DG232-DG202","v":3031.187012247055},{"$f":"DH232-DH202","v":3049.7253045583734},{"$f":"DI232-DI202","v":3068.3769743288958},{"$f":"DJ232-DJ202","v":3087.1427149584256},{"$f":"DK232-DK202","v":3106.0232240874984},{"$f":"DL232-DL202","v":3125.0192036233143},{"$f":"DM232-DM202","v":3144.1313597658382},{"$f":"DN232-DN202","v":3163.360403034043},{"$f":"DO232-DO202","v":3182.7070482923386},{"$f":"DP232-DP202","v":3202.1720147771343},{"$f":"DQ232-DQ202","v":3221.7560261235858},{"$f":"DR232-DR202","v":3241.4598103924941},{"$f":"DS232-DS202","v":3261.2841000973713},{"$f":"DT232-DT202","v":3281.2296322316761},{"$f":"DU232-DU202","v":3301.2971482962084},{"$f":"DV232-DV202","v":3321.4873943266794},{"$f":"DW232-DW202","v":3341.8011209214437},{"$f":"DX232-DX202","v":3362.2390832694045},{"$f":"DY232-DY202","v":3382.8020411780899},{"$f":"DZ232-DZ202","v":3403.4907591018955},{"$f":"EA232-EA202","v":3424.3060061705114},{"$f":"EB232-EB202","v":3445.2485562175098},{"$f":"EC232-EC202","v":3466.3191878091125},{"$f":"ED232-ED202","v":3487.5186842731396},{"$f":"EE232-EE202","v":3508.8478337281294},{"$f":"EF232-EF202","v":280.22203966059709},{"$f":"EG232-EG202","v":281.93583628954588},{"$f":"EH232-EH202","v":283.66011424569115},{"$f":"EI232-EI202","v":285.39493763128303},{"$f":"EJ232-EJ202","v":287.14037094061132},{"$f":"EK232-EK202","v":0},{"$f":"EL232-EL202","v":0},{"$f":"EM232-EM202","v":0},{"$f":"EN232-EN202","v":0},{"$f":"EO232-EO202","v":0},{"$f":"EP232-EP202","v":0},{"$f":"EQ232-EQ202","v":0},{"$f":"ER232-ER202","v":0},{"$f":"ES232-ES202","v":0},{"$f":"ET232-ET202","v":0},{"$f":"EU232-EU202","v":0},{"$f":"EV232-EV202","v":0},{"$f":"EW232-EW202","v":0},{"$f":"EX232-EX202","v":0},{"$f":"EY232-EY202","v":0},{"$f":"EZ232-EZ202","v":0},{"$f":"FA232-FA202","v":0},{"$f":"FB232-FB202","v":0},{"$f":"FC232-FC202","v":0},{"$f":"FD232-FD202","v":0},{"$f":"FE232-FE202","v":0}]
[null,null,"Equity IRR",null,"% p.a.",null,{"$f":"XIRR(L234:FE234,L6:FE6)","v":{"$error":"#NUM!"}}]
[]
["Output"]
[]
[null,"DSCR"]
[null,null,"Net Rentals",null,"MM Rp",null,null,null,null,null,null,{"$f":"L221","v":0},{"$f":"M221","v":0},{"$f":"N221","v":0},{"$f":"O221","v":0},{"$f":"P221","v":0},{"$f":"Q221","v":0},{"$f":"R221","v":0},{"$f":"S221","v":0},{"$f":"T221","v":0},{"$f":"U221","v":0},{"$f":"V221","v":0},{"$f":"W221","v":0},{"$f":"X221","v":0},{"$f":"Y221","v":0},{"$f":"Z221","v":0},{"$f":"AA221","v":0},{"$f":"AB221","v":0},{"$f":"AC221","v":0},{"$f":"AD221","v":0},{"$f":"AE221","v":0},{"$f":"AF221","v":0},{"$f":"AG221","v":0},{"$f":"AH221","v":0},{"$f":"AI221","v":0},{"$f":"AJ221","v":1369.2298254084812},{"$f":"AK221","v":1382.7214035372047},{"$f":"AL221","v":1396.3459196702172},{"$f":"AM221","v":1410.1046836997218},{"$f":"AN221","v":1508.0650519294818},{"$f":"AO221","v":1642.8002001906491},{"$f":"AP221","v":1657.1377919340105},{"$f":"AQ221","v":1671.6006820941734},{"$f":"AR221","v":1740.093953615946},{"$f":"AS221","v":1762.7488691866452},{"$f":"AT221","v":1777.9745173517754},{"$f":"AU221","v":1793.331676230712},{"$f":"AV221","v":1864.6121075791136},{"$f":"AW221","v":1885.5090594154856},{"$f":"AX221","v":1901.7950420943866},{"$f":"AY221","v":1918.221694069196},{"$f":"AZ221","v":2037.0956910260968},{"$f":"BA221","v":2059.6501617907511},{"$f":"BB221","v":2077.4402788374005},{"$f":"BC221","v":2095.3840570593334},{"$f":"BD221","v":2113.4828236966532},{"$f":"BE221","v":2140.831736179005},{"$f":"BF221","v":2159.3230546904419},{"$f":"BG221","v":2177.9740909669481},{"$f":"BH221","v":2196.7862245620945},{"$f":"BI221","v":2215.7608469452698},{"$f":"BJ221","v":2234.8993616046082},{"$f":"BK221","v":2254.2031841507919},{"$f":"BL221","v":2273.6737424217686},{"$f":"BM221","v":2288.0290648425621},{"$f":"BN221","v":2302.4760680192312},{"$f":"BO221","v":2317.0153462204671},{"$f":"BP221","v":2331.6474976393188},{"$f":"BQ221","v":2346.3731244196942},{"$f":"BR221","v":2360.7231960834238},{"$f":"BS221","v":2375.1610306671314},{"$f":"BT221","v":2389.6871649158788},{"$f":"BU221","v":2404.3021388573825},{"$f":"BV221","v":2419.0064958220905},{"$f":"BW221","v":2433.8007824633764},{"$f":"BX221","v":2448.6855487778689},{"$f":"BY221","v":2463.6613481258923},{"$f":"BZ221","v":2478.7287372520414},{"$f":"CA221","v":2493.8882763058782},{"$f":"CB221","v":2509.1405288627589},{"$f":"CC221","v":2524.4860619447813},{"$f":"CD221","v":2539.9254460418679},{"$f":"CE221","v":2555.459255132972},{"$f":"CF221","v":2571.088066707418},{"$f":"CG221","v":2586.8124617863718},{"$f":"CH221","v":2602.6330249444354},{"$f":"CI221","v":2618.5503443313855},{"$f":"CJ221","v":2634.5650116940351},{"$f":"CK221","v":2650.6776223982324},{"$f":"CL221","v":2666.8887754509969},{"$f":"CM221","v":2683.1990735227855},{"$f":"CN221","v":2699.6091229699005},{"$f":"CO221","v":2716.119533857026},{"$f":"CP221","v":2732.7309199799151},{"$f":"CQ221","v":2749.4438988882048},{"$f":"CR221","v":2766.2590919083727},{"$f":"CS221","v":2783.1771241668393},{"$f":"CT221","v":2800.1986246132042},{"$f":"CU221","v":2817.3242260436318},{"$f":"CV221","v":2834.5545651243738},{"$f":"CW221","v":2851.8902824154361},{"$f":"CX221","v":2869.3320223944002},{"$f":"CY221","v":2886.8804334803735},{"$f":"CZ221","v":2904.5361680580995},{"$f":"DA221","v":2922.2998825022123},{"$f":"DB221","v":2940.1722372016338},{"$f":"DC221","v":2958.1538965841273},{"$f":"DD221","v":2976.2455291410015},{"$f":"DE221","v":2994.4478074519561},{"$f":"DF221","v":3012.761408210089},{"$f":"DG221","v":3031.187012247055},{"$f":"DH221","v":3049.7253045583734},{"$f":"DI221","v":3068.3769743288958},{"$f":"DJ221","v":3087.1427149584256},{"$f":"DK221","v":3106.0232240874984},{"$f":"DL221","v":3125.0192036233143},{"$f":"DM221","v":3144.1313597658382},{"$f":"DN221","v":3163.360403034043},{"$f":"DO221","v":3182.7070482923386},{"$f":"DP221","v":3202.1720147771343},{"$f":"DQ221","v":3221.7560261235858},{"$f":"DR221","v":3241.4598103924941},{"$f":"DS221","v":3261.2841000973713},{"$f":"DT221","v":3281.2296322316761},{"$f":"DU221","v":3301.2971482962084},{"$f":"DV221","v":3321.4873943266794},{"$f":"DW221","v":3341.8011209214437},{"$f":"DX221","v":3362.2390832694045},{"$f":"DY221","v":3382.8020411780899},{"$f":"DZ221","v":3403.4907591018955},{"$f":"EA221","v":3424.3060061705114},{"$f":"EB221","v":3445.2485562175098},{"$f":"EC221","v":3466.3191878091125},{"$f":"ED221","v":3487.5186842731396},{"$f":"EE221","v":3508.8478337281294},{"$f":"EF221","v":280.22203966059709},{"$f":"EG221","v":281.93583628954588},{"$f":"EH221","v":283.66011424569115},{"$f":"EI221","v":285.39493763128303},{"$f":"EJ221","v":287.14037094061132},{"$f":"EK221","v":0},{"$f":"EL221","v":0},{"$f":"EM221","v":0},{"$f":"EN221","v":0},{"$f":"EO221","v":0},{"$f":"EP221","v":0},{"$f":"EQ221","v":0},{"$f":"ER221","v":0},{"$f":"ES221","v":0},{"$f":"ET221","v":0},{"$f":"EU221","v":0},{"$f":"EV221","v":0},{"$f":"EW221","v":0},{"$f":"EX221","v":0},{"$f":"EY221","v":0},{"$f":"EZ221","v":0},{"$f":"FA221","v":0},{"$f":"FB221","v":0},{"$f":"FC221","v":0},{"$f":"FD221","v":0},{"$f":"FE221","v":0}]
[null,null,"Debt Service",null,"MM Rp",null,null,null,null,null,null,{"$f":"L230+L231","v":0},{"$f":"M230+M231","v":0},{"$f":"N230+N231","v":0},{"$f":"O230+O231","v":0},{"$f":"P230+P231","v":0},{"$f":"Q230+Q231","v":0},{"$f":"R230+R231","v":0},{"$f":"S230+S231","v":0},{"$f":"T230+T231","v":0},{"$f":"U230+U231","v":0},{"$f":"V230+V231","v":0},{"$f":"W230+W231","v":0},{"$f":"X230+X231","v":0},{"$f":"Y230+Y231","v":0},{"$f":"Z230+Z231","v":0},{"$f":"AA230+AA231","v":0},{"$f":"AB230+AB231","v":0},{"$f":"AC230+AC231","v":0},{"$f":"AD230+AD231","v":0},{"$f":"AE230+AE231","v":0},{"$f":"AF230+AF231","v":0},{"$f":"AG230+AG231","v":0},{"$f":"AH230+AH231","v":0},{"$f":"AI230+AI231","v":0},{"$f":"AJ230+AJ231","v":0},{"$f":"AK230+AK231","v":0},{"$f":"AL230+AL231","v":0},{"$f":"AM230+AM231","v":0},{"$f":"AN230+AN231","v":0},{"$f":"AO230+AO231","v":0},{"$f":"AP230+AP231","v":0},{"$f":"AQ230+AQ231","v":0},{"$f":"AR230+AR231","v":0},{"$f":"AS230+AS231","v":0},{"$f":"AT230+AT231","v":0},{"$f":"AU230+AU231","v":0},{"$f":"AV230+AV231","v":0},{"$f":"AW230+AW231","v":0},{"$f":"AX230+AX231","v":0},{"$f":"AY230+AY231","v":0},{"$f":"AZ230+AZ231","v":0},{"$f":"BA230+BA231","v":0},{"$f":"BB230+BB231","v":0},{"$f":"BC230+BC231","v":0},{"$f":"BD230+BD231","v":0},{"$f":"BE230+BE231","v":0},{"$f":"BF230+BF231","v":0},{"$f":"BG230+BG231","v":0},{"$f":"BH230+BH231","v":0},{"$f":"BI230+BI231","v":0},{"$f":"BJ230+BJ231","v":0},{"$f":"BK230+BK231","v":0},{"$f":"BL230+BL231","v":0},{"$f":"BM230+BM231","v":0},{"$f":"BN230+BN231","v":0},{"$f":"BO230+BO231","v":0},{"$f":"BP230+BP231","v":0},{"$f":"BQ230+BQ231","v":0},{"$f":"BR230+BR231","v":0},{"$f":"BS230+BS231","v":0},{"$f":"BT230+BT231","v":0},{"$f":"BU230+BU231","v":0},{"$f":"BV230+BV231","v":0},{"$f":"BW230+BW231","v":0},{"$f":"BX230+BX231","v":0},{"$f":"BY230+BY231","v":0},{"$f":"BZ230+BZ231","v":0},{"$f":"CA230+CA231","v":0},{"$f":"CB230+CB231","v":0},{"$f":"CC230+CC231","v":0},{"$f":"CD230+CD231","v":0},{"$f":"CE230+CE231","v":0},{"$f":"CF230+CF231","v":0},{"$f":"CG230+CG231","v":0},{"$f":"CH230+CH231","v":0},{"$f":"CI230+CI231","v":0},{"$f":"CJ230+CJ231","v":0},{"$f":"CK230+CK231","v":0},{"$f":"CL230+CL231","v":0},{"$f":"CM230+CM231","v":0},{"$f":"CN230+CN231","v":0},{"$f":"CO230+CO231","v":0},{"$f":"CP230+CP231","v":0},{"$f":"CQ230+CQ231","v":0},{"$f":"CR230+CR231","v":0},{"$f":"CS230+CS231","v":0},{"$f":"CT230+CT231","v":0},{"$f":"CU230+CU231","v":0},{"$f":"CV230+CV231","v":0},{"$f":"CW230+CW231","v":0},{"$f":"CX230+CX231","v":0},{"$f":"CY230+CY231","v":0},{"$f":"CZ230+CZ231","v":0},{"$f":"DA230+DA231","v":0},{"$f":"DB230+DB231","v":0},{"$f":"DC230+DC231","v":0},{"$f":"DD230+DD231","v":0},{"$f":"DE230+DE231","v":0},{"$f":"DF230+DF231","v":0},{"$f":"DG230+DG231","v":0},{"$f":"DH230+DH231","v":0},{"$f":"DI230+DI231","v":0},{"$f":"DJ230+DJ231","v":0},{"$f":"DK230+DK231","v":0},{"$f":"DL230+DL231","v":0},{"$f":"DM230+DM231","v":0},{"$f":"DN230+DN231","v":0},{"$f":"DO230+DO231","v":0},{"$f":"DP230+DP231","v":0},{"$f":"DQ230+DQ231","v":0},{"$f":"DR230+DR231","v":0},{"$f":"DS230+DS231","v":0},{"$f":"DT230+DT231","v":0},{"$f":"DU230+DU231","v":0},{"$f":"DV230+DV231","v":0},{"$f":"DW230+DW231","v":0},{"$f":"DX230+DX231","v":0},{"$f":"DY230+DY231","v":0},{"$f":"DZ230+DZ231","v":0},{"$f":"EA230+EA231","v":0},{"$f":"EB230+EB231","v":0},{"$f":"EC230+EC231","v":0},{"$f":"ED230+ED231","v":0},{"$f":"EE230+EE231","v":0},{"$f":"EF230+EF231","v":0},{"$f":"EG230+EG231","v":0},{"$f":"EH230+EH231","v":0},{"$f":"EI230+EI231","v":0},{"$f":"EJ230+EJ231","v":0},{"$f":"EK230+EK231","v":0},{"$f":"EL230+EL231","v":0},{"$f":"EM230+EM231","v":0},{"$f":"EN230+EN231","v":0},{"$f":"EO230+EO231","v":0},{"$f":"EP230+EP231","v":0},{"$f":"EQ230+EQ231","v":0},{"$f":"ER230+ER231","v":0},{"$f":"ES230+ES231","v":0},{"$f":"ET230+ET231","v":0},{"$f":"EU230+EU231","v":0},{"$f":"EV230+EV231","v":0},{"$f":"EW230+EW231","v":0},{"$f":"EX230+EX231","v":0},{"$f":"EY230+EY231","v":0},{"$f":"EZ230+EZ231","v":0},{"$f":"FA230+FA231","v":0},{"$f":"FB230+FB231","v":0},{"$f":"FC230+FC231","v":0},{"$f":"FD230+FD231","v":0},{"$f":"FE230+FE231","v":0}]
[null,null,"DSCR",null,"x",null,{"$f":"MIN(L242:FE242)","v":0},null,null,null,null,{"$f":"IF(L241>0.1,L240/L241)","v":false},{"$f":"IF(M241>0.1,M240/M241)","v":false},{"$f":"IF(N241>0.1,N240/N241)","v":false},{"$f":"IF(O241>0.1,O240/O241)","v":false},{"$f":"IF(P241>0.1,P240/P241)","v":false},{"$f":"IF(Q241>0.1,Q240/Q241)","v":false},{"$f":"IF(R241>0.1,R240/R241)","v":false},{"$f":"IF(S241>0.1,S240/S241)","v":false},{"$f":"IF(T241>0.1,T240/T241)","v":false},{"$f":"IF(U241>0.1,U240/U241)","v":false},{"$f":"IF(V241>0.1,V240/V241)","v":false},{"$f":"IF(W241>0.1,W240/W241)","v":false},{"$f":"IF(X241>0.1,X240/X241)","v":false},{"$f":"IF(Y241>0.1,Y240/Y241)","v":false},{"$f":"IF(Z241>0.1,Z240/Z241)","v":false},{"$f":"IF(AA241>0.1,AA240/AA241)","v":false},{"$f":"IF(AB241>0.1,AB240/AB241)","v":false},{"$f":"IF(AC241>0.1,AC240/AC241)","v":false},{"$f":"IF(AD241>0.1,AD240/AD241)","v":false},{"$f":"IF(AE241>0.1,AE240/AE241)","v":false},{"$f":"IF(AF241>0.1,AF240/AF241)","v":false},{"$f":"IF(AG241>0.1,AG240/AG241)","v":false},{"$f":"IF(AH241>0.1,AH240/AH241)","v":false},{"$f":"IF(AI241>0.1,AI240/AI241)","v":false},{"$f":"IF(AJ241>0.1,AJ240/AJ241)","v":false},{"$f":"IF(AK241>0.1,AK240/AK241)","v":false},{"$f":"IF(AL241>0.1,AL240/AL241)","v":false},{"$f":"IF(AM241>0.1,AM240/AM241)","v":false},{"$f":"IF(AN241>0.1,AN240/AN241)","v":false},{"$f":"IF(AO241>0.1,AO240/AO241)","v":false},{"$f":"IF(AP241>0.1,AP240/AP241)","v":false},{"$f":"IF(AQ241>0.1,AQ240/AQ241)","v":false},{"$f":"IF(AR241>0.1,AR240/AR241)","v":false},{"$f":"IF(AS241>0.1,AS240/AS241)","v":false},{"$f":"IF(AT241>0.1,AT240/AT241)","v":false},{"$f":"IF(AU241>0.1,AU240/AU241)","v":false},{"$f":"IF(AV241>0.1,AV240/AV241)","v":false},{"$f":"IF(AW241>0.1,AW240/AW241)","v":false},{"$f":"IF(AX241>0.1,AX240/AX241)","v":false},{"$f":"IF(AY241>0.1,AY240/AY241)","v":false},{"$f":"IF(AZ241>0.1,AZ240/AZ241)","v":false},{"$f":"IF(BA241>0.1,BA240/BA241)","v":false},{"$f":"IF(BB241>0.1,BB240/BB241)","v":false},{"$f":"IF(BC241>0.1,BC240/BC241)","v":false},{"$f":"IF(BD241>0.1,BD240/BD241)","v":false},{"$f":"IF(BE241>0.1,BE240/BE241)","v":false},{"$f":"IF(BF241>0.1,BF240/BF241)","v":false},{"$f":"IF(BG241>0.1,BG240/BG241)","v":false},{"$f":"IF(BH241>0.1,BH240/BH241)","v":false},{"$f":"IF(BI241>0.1,BI240/BI241)","v":false},{"$f":"IF(BJ241>0.1,BJ240/BJ241)","v":false},{"$f":"IF(BK241>0.1,BK240/BK241)","v":false},{"$f":"IF(BL241>0.1,BL240/BL241)","v":false},{"$f":"IF(BM241>0.1,BM240/BM241)","v":false},{"$f":"IF(BN241>0.1,BN240/BN241)","v":false},{"$f":"IF(BO241>0.1,BO240/BO241)","v":false},{"$f":"IF(BP241>0.1,BP240/BP241)","v":false},{"$f":"IF(BQ241>0.1,BQ240/BQ241)","v":false},{"$f":"IF(BR241>0.1,BR240/BR241)","v":false},{"$f":"IF(BS241>0.1,BS240/BS241)","v":false},{"$f":"IF(BT241>0.1,BT240/BT241)","v":false},{"$f":"IF(BU241>0.1,BU240/BU241)","v":false},{"$f":"IF(BV241>0.1,BV240/BV241)","v":false},{"$f":"IF(BW241>0.1,BW240/BW241)","v":false},{"$f":"IF(BX241>0.1,BX240/BX241)","v":false},{"$f":"IF(BY241>0.1,BY240/BY241)","v":false},{"$f":"IF(BZ241>0.1,BZ240/BZ241)","v":false},{"$f":"IF(CA241>0.1,CA240/CA241)","v":false},{"$f":"IF(CB241>0.1,CB240/CB241)","v":false},{"$f":"IF(CC241>0.1,CC240/CC241)","v":false},{"$f":"IF(CD241>0.1,CD240/CD241)","v":false},{"$f":"IF(CE241>0.1,CE240/CE241)","v":false},{"$f":"IF(CF241>0.1,CF240/CF241)","v":false},{"$f":"IF(CG241>0.1,CG240/CG241)","v":false},{"$f":"IF(CH241>0.1,CH240/CH241)","v":false},{"$f":"IF(CI241>0.1,CI240/CI241)","v":false},{"$f":"IF(CJ241>0.1,CJ240/CJ241)","v":false},{"$f":"IF(CK241>0.1,CK240/CK241)","v":false},{"$f":"IF(CL241>0.1,CL240/CL241)","v":false},{"$f":"IF(CM241>0.1,CM240/CM241)","v":false},{"$f":"IF(CN241>0.1,CN240/CN241)","v":false},{"$f":"IF(CO241>0.1,CO240/CO241)","v":false},{"$f":"IF(CP241>0.1,CP240/CP241)","v":false},{"$f":"IF(CQ241>0.1,CQ240/CQ241)","v":false},{"$f":"IF(CR241>0.1,CR240/CR241)","v":false},{"$f":"IF(CS241>0.1,CS240/CS241)","v":false},{"$f":"IF(CT241>0.1,CT240/CT241)","v":false},{"$f":"IF(CU241>0.1,CU240/CU241)","v":false},{"$f":"IF(CV241>0.1,CV240/CV241)","v":false},{"$f":"IF(CW241>0.1,CW240/CW241)","v":false},{"$f":"IF(CX241>0.1,CX240/CX241)","v":false},{"$f":"IF(CY241>0.1,CY240/CY241)","v":false},{"$f":"IF(CZ241>0.1,CZ240/CZ241)","v":false},{"$f":"IF(DA241>0.1,DA240/DA241)","v":false},{"$f":"IF(DB241>0.1,DB240/DB241)","v":false},{"$f":"IF(DC241>0.1,DC240/DC241)","v":false},{"$f":"IF(DD241>0.1,DD240/DD241)","v":false},{"$f":"IF(DE241>0.1,DE240/DE241)","v":false},{"$f":"IF(DF241>0.1,DF240/DF241)","v":false},{"$f":"IF(DG241>0.1,DG240/DG241)","v":false},{"$f":"IF(DH241>0.1,DH240/DH241)","v":false},{"$f":"IF(DI241>0.1,DI240/DI241)","v":false},{"$f":"IF(DJ241>0.1,DJ240/DJ241)","v":false},{"$f":"IF(DK241>0.1,DK240/DK241)","v":false},{"$f":"IF(DL241>0.1,DL240/DL241)","v":false},{"$f":"IF(DM241>0.1,DM240/DM241)","v":false},{"$f":"IF(DN241>0.1,DN240/DN241)","v":false},{"$f":"IF(DO241>0.1,DO240/DO241)","v":false},{"$f":"IF(DP241>0.1,DP240/DP241)","v":false},{"$f":"IF(DQ241>0.1,DQ240/DQ241)","v":false},{"$f":"IF(DR241>0.1,DR240/DR241)","v":false},{"$f":"IF(DS241>0.1,DS240/DS241)","v":false},{"$f":"IF(DT241>0.1,DT240/DT241)","v":false},{"$f":"IF(DU241>0.1,DU240/DU241)","v":false},{"$f":"IF(DV241>0.1,DV240/DV241)","v":false},{"$f":"IF(DW241>0.1,DW240/DW241)","v":false},{"$f":"IF(DX241>0.1,DX240/DX241)","v":false},{"$f":"IF(DY241>0.1,DY240/DY241)","v":false},{"$f":"IF(DZ241>0.1,DZ240/DZ241)","v":false},{"$f":"IF(EA241>0.1,EA240/EA241)","v":false},{"$f":"IF(EB241>0.1,EB240/EB241)","v":false},{"$f":"IF(EC241>0.1,EC240/EC241)","v":false},{"$f":"IF(ED241>0.1,ED240/ED241)","v":false},{"$f":"IF(EE241>0.1,EE240/EE241)","v":false},{"$f":"IF(EF241>0.1,EF240/EF241)","v":false},{"$f":"IF(EG241>0.1,EG240/EG241)","v":false},{"$f":"IF(EH241>0.1,EH240/EH241)","v":false},{"$f":"IF(EI241>0.1,EI240/EI241)","v":false},{"$f":"IF(EJ241>0.1,EJ240/EJ241)","v":false},{"$f":"IF(EK241>0.1,EK240/EK241)","v":false},{"$f":"IF(EL241>0.1,EL240/EL241)","v":false},{"$f":"IF(EM241>0.1,EM240/EM241)","v":false},{"$f":"IF(EN241>0.1,EN240/EN241)","v":false},{"$f":"IF(EO241>0.1,EO240/EO241)","v":false},{"$f":"IF(EP241>0.1,EP240/EP241)","v":false},{"$f":"IF(EQ241>0.1,EQ240/EQ241)","v":false},{"$f":"IF(ER241>0.1,ER240/ER241)","v":false},{"$f":"IF(ES241>0.1,ES240/ES241)","v":false},{"$f":"IF(ET241>0.1,ET240/ET241)","v":false},{"$f":"IF(EU241>0.1,EU240/EU241)","v":false},{"$f":"IF(EV241>0.1,EV240/EV241)","v":false},{"$f":"IF(EW241>0.1,EW240/EW241)","v":false},{"$f":"IF(EX241>0.1,EX240/EX241)","v":false},{"$f":"IF(EY241>0.1,EY240/EY241)","v":false},{"$f":"IF(EZ241>0.1,EZ240/EZ241)","v":false},{"$f":"IF(FA241>0.1,FA240/FA241)","v":false},{"$f":"IF(FB241>0.1,FB240/FB241)","v":false},{"$f":"IF(FC241>0.1,FC240/FC241)","v":false},{"$f":"IF(FD241>0.1,FD240/FD241)","v":false},{"$f":"IF(FE241>0.1,FE240/FE241)","v":false}]
[]
[null,"PLCR"]
[null,null,"PV of Net Rentals",null,"MM Rp",null,{"$f":"(G74+G75)/4","v":2.2500000000000003E-2},{"$f":"NPV(G245,L245:FE245)","v":88782.245940827444},null,null,null,{"$f":"IF(L8,L240)","v":false},{"$f":"IF(M8,M240)","v":false},{"$f":"IF(N8,N240)","v":false},{"$f":"IF(O8,O240)","v":false},{"$f":"IF(P8,P240)","v":false},{"$f":"IF(Q8,Q240)","v":false},{"$f":"IF(R8,R240)","v":false},{"$f":"IF(S8,S240)","v":false},{"$f":"IF(T8,T240)","v":false},{"$f":"IF(U8,U240)","v":false},{"$f":"IF(V8,V240)","v":false},{"$f":"IF(W8,W240)","v":false},{"$f":"IF(X8,X240)","v":false},{"$f":"IF(Y8,Y240)","v":false},{"$f":"IF(Z8,Z240)","v":false},{"$f":"IF(AA8,AA240)","v":false},{"$f":"IF(AB8,AB240)","v":false},{"$f":"IF(AC8,AC240)","v":false},{"$f":"IF(AD8,AD240)","v":false},{"$f":"IF(AE8,AE240)","v":false},{"$f":"IF(AF8,AF240)","v":false},{"$f":"IF(AG8,AG240)","v":false},{"$f":"IF(AH8,AH240)","v":false},{"$f":"IF(AI8,AI240)","v":false},{"$f":"IF(AJ8,AJ240)","v":1369.2298254084812},{"$f":"IF(AK8,AK240)","v":1382.7214035372047},{"$f":"IF(AL8,AL240)","v":1396.3459196702172},{"$f":"IF(AM8,AM240)","v":1410.1046836997218},{"$f":"IF(AN8,AN240)","v":1508.0650519294818},{"$f":"IF(AO8,AO240)","v":1642.8002001906491},{"$f":"IF(AP8,AP240)","v":1657.1377919340105},{"$f":"IF(AQ8,AQ240)","v":1671.6006820941734},{"$f":"IF(AR8,AR240)","v":1740.093953615946},{"$f":"IF(AS8,AS240)","v":1762.7488691866452},{"$f":"IF(AT8,AT240)","v":1777.9745173517754},{"$f":"IF(AU8,AU240)","v":1793.331676230712},{"$f":"IF(AV8,AV240)","v":1864.6121075791136},{"$f":"IF(AW8,AW240)","v":1885.5090594154856},{"$f":"IF(AX8,AX240)","v":1901.7950420943866},{"$f":"IF(AY8,AY240)","v":1918.221694069196},{"$f":"IF(AZ8,AZ240)","v":2037.0956910260968},{"$f":"IF(BA8,BA240)","v":2059.6501617907511},{"$f":"IF(BB8,BB240)","v":2077.4402788374005},{"$f":"IF(BC8,BC240)","v":2095.3840570593334},{"$f":"IF(BD8,BD240)","v":2113.4828236966532},{"$f":"IF(BE8,BE240)","v":2140.831736179005},{"$f":"IF(BF8,BF240)","v":2159.3230546904419},{"$f":"IF(BG8,BG240)","v":2177.9740909669481},{"$f":"IF(BH8,BH240)","v":2196.7862245620945},{"$f":"IF(BI8,BI240)","v":2215.7608469452698},{"$f":"IF(BJ8,BJ240)","v":2234.8993616046082},{"$f":"IF(BK8,BK240)","v":2254.2031841507919},{"$f":"IF(BL8,BL240)","v":2273.6737424217686},{"$f":"IF(BM8,BM240)","v":2288.0290648425621},{"$f":"IF(BN8,BN240)","v":2302.4760680192312},{"$f":"IF(BO8,BO240)","v":2317.0153462204671},{"$f":"IF(BP8,BP240)","v":2331.6474976393188},{"$f":"IF(BQ8,BQ240)","v":2346.3731244196942},{"$f":"IF(BR8,BR240)","v":2360.7231960834238},{"$f":"IF(BS8,BS240)","v":2375.1610306671314},{"$f":"IF(BT8,BT240)","v":2389.6871649158788},{"$f":"IF(BU8,BU240)","v":2404.3021388573825},{"$f":"IF(BV8,BV240)","v":2419.0064958220905},{"$f":"IF(BW8,BW240)","v":2433.8007824633764},{"$f":"IF(BX8,BX240)","v":2448.6855487778689},{"$f":"IF(BY8,BY240)","v":2463.6613481258923},{"$f":"IF(BZ8,BZ240)","v":2478.7287372520414},{"$f":"IF(CA8,CA240)","v":2493.8882763058782},{"$f":"IF(CB8,CB240)","v":2509.1405288627589},{"$f":"IF(CC8,CC240)","v":2524.4860619447813},{"$f":"IF(CD8,CD240)","v":2539.9254460418679},{"$f":"IF(CE8,CE240)","v":2555.459255132972},{"$f":"IF(CF8,CF240)","v":2571.088066707418},{"$f":"IF(CG8,CG240)","v":2586.8124617863718},{"$f":"IF(CH8,CH240)","v":2602.6330249444354},{"$f":"IF(CI8,CI240)","v":2618.5503443313855},{"$f":"IF(CJ8,CJ240)","v":2634.5650116940351},{"$f":"IF(CK8,CK240)","v":2650.6776223982324},{"$f":"IF(CL8,CL240)","v":2666.8887754509969},{"$f":"IF(CM8,CM240)","v":2683.1990735227855},{"$f":"IF(CN8,CN240)","v":2699.6091229699005},{"$f":"IF(CO8,CO240)","v":2716.119533857026},{"$f":"IF(CP8,CP240)","v":2732.7309199799151},{"$f":"IF(CQ8,CQ240)","v":2749.4438988882048},{"$f":"IF(CR8,CR240)","v":2766.2590919083727},{"$f":"IF(CS8,CS240)","v":2783.1771241668393},{"$f":"IF(CT8,CT240)","v":2800.1986246132042},{"$f":"IF(CU8,CU240)","v":2817.3242260436318},{"$f":"IF(CV8,CV240)","v":2834.5545651243738},{"$f":"IF(CW8,CW240)","v":2851.8902824154361},{"$f":"IF(CX8,CX240)","v":2869.3320223944002},{"$f":"IF(CY8,CY240)","v":2886.8804334803735},{"$f":"IF(CZ8,CZ240)","v":2904.5361680580995},{"$f":"IF(DA8,DA240)","v":2922.2998825022123},{"$f":"IF(DB8,DB240)","v":2940.1722372016338},{"$f":"IF(DC8,DC240)","v":2958.1538965841273},{"$f":"IF(DD8,DD240)","v":2976.2455291410015},{"$f":"IF(DE8,DE240)","v":2994.4478074519561},{"$f":"IF(DF8,DF240)","v":3012.761408210089},{"$f":"IF(DG8,DG240)","v":3031.187012247055},{"$f":"IF(DH8,DH240)","v":3049.7253045583734},{"$f":"IF(DI8,DI240)","v":3068.3769743288958},{"$f":"IF(DJ8,DJ240)","v":3087.1427149584256},{"$f":"IF(DK8,DK240)","v":3106.0232240874984},{"$f":"IF(DL8,DL240)","v":3125.0192036233143},{"$f":"IF(DM8,DM240)","v":3144.1313597658382},{"$f":"IF(DN8,DN240)","v":3163.360403034043},{"$f":"IF(DO8,DO240)","v":3182.7070482923386},{"$f":"IF(DP8,DP240)","v":3202.1720147771343},{"$f":"IF(DQ8,DQ240)","v":3221.7560261235858},{"$f":"IF(DR8,DR240)","v":3241.4598103924941},{"$f":"IF(DS8,DS240)","v":3261.2841000973713},{"$f":"IF(DT8,DT240)","v":3281.2296322316761},{"$f":"IF(DU8,DU240)","v":3301.2971482962084},{"$f":"IF(DV8,DV240)","v":3321.4873943266794},{"$f":"IF(DW8,DW240)","v":3341.8011209214437},{"$f":"IF(DX8,DX240)","v":3362.2390832694045},{"$f":"IF(DY8,DY240)","v":3382.8020411780899},{"$f":"IF(DZ8,DZ240)","v":3403.4907591018955},{"$f":"IF(EA8,EA240)","v":3424.3060061705114},{"$f":"IF(EB8,EB240)","v":3445.2485562175098},{"$f":"IF(EC8,EC240)","v":3466.3191878091125},{"$f":"IF(ED8,ED240)","v":3487.5186842731396},{"$f":"IF(EE8,EE240)","v":3508.8478337281294},{"$f":"IF(EF8,EF240)","v":false},{"$f":"IF(EG8,EG240)","v":false},{"$f":"IF(EH8,EH240)","v":false},{"$f":"IF(EI8,EI240)","v":false},{"$f":"IF(EJ8,EJ240)","v":false},{"$f":"IF(EK8,EK240)","v":false},{"$f":"IF(EL8,EL240)","v":false},{"$f":"IF(EM8,EM240)","v":false},{"$f":"IF(EN8,EN240)","v":false},{"$f":"IF(EO8,EO240)","v":false},{"$f":"IF(EP8,EP240)","v":false},{"$f":"IF(EQ8,EQ240)","v":false},{"$f":"IF(ER8,ER240)","v":false},{"$f":"IF(ES8,ES240)","v":false},{"$f":"IF(ET8,ET240)","v":false},{"$f":"IF(EU8,EU240)","v":false},{"$f":"IF(EV8,EV240)","v":false},{"$f":"IF(EW8,EW240)","v":false},{"$f":"IF(EX8,EX240)","v":false},{"$f":"IF(EY8,EY240)","v":false},{"$f":"IF(EZ8,EZ240)","v":false},{"$f":"IF(FA8,FA240)","v":false},{"$f":"IF(FB8,FB240)","v":false},{"$f":"IF(FC8,FC240)","v":false},{"$f":"IF(FD8,FD240)","v":false},{"$f":"IF(FE8,FE240)","v":false}]
[null,null,"PV of Debt Service",null,"MM Rp",null,{"$f":"G245","v":2.2500000000000003E-2},{"$f":"NPV(G246,L246:FE246)","v":0},null,null,null,{"$f":"IF(L8,L241)","v":false},{"$f":"IF(M8,M241)","v":false},{"$f":"IF(N8,N241)","v":false},{"$f":"IF(O8,O241)","v":false},{"$f":"IF(P8,P241)","v":false},{"$f":"IF(Q8,Q241)","v":false},{"$f":"IF(R8,R241)","v":false},{"$f":"IF(S8,S241)","v":false},{"$f":"IF(T8,T241)","v":false},{"$f":"IF(U8,U241)","v":false},{"$f":"IF(V8,V241)","v":false},{"$f":"IF(W8,W241)","v":false},{"$f":"IF(X8,X241)","v":false},{"$f":"IF(Y8,Y241)","v":false},{"$f":"IF(Z8,Z241)","v":false},{"$f":"IF(AA8,AA241)","v":false},{"$f":"IF(AB8,AB241)","v":false},{"$f":"IF(AC8,AC241)","v":false},{"$f":"IF(AD8,AD241)","v":false},{"$f":"IF(AE8,AE241)","v":false},{"$f":"IF(AF8,AF241)","v":false},{"$f":"IF(AG8,AG241)","v":false},{"$f":"IF(AH8,AH241)","v":false},{"$f":"IF(AI8,AI241)","v":false},{"$f":"IF(AJ8,AJ241)","v":0},{"$f":"IF(AK8,AK241)","v":0},{"$f":"IF(AL8,AL241)","v":0},{"$f":"IF(AM8,AM241)","v":0},{"$f":"IF(AN8,AN241)","v":0},{"$f":"IF(AO8,AO241)","v":0},{"$f":"IF(AP8,AP241)","v":0},{"$f":"IF(AQ8,AQ241)","v":0},{"$f":"IF(AR8,AR241)","v":0},{"$f":"IF(AS8,AS241)","v":0},{"$f":"IF(AT8,AT241)","v":0},{"$f":"IF(AU8,AU241)","v":0},{"$f":"IF(AV8,AV241)","v":0},{"$f":"IF(AW8,AW241)","v":0},{"$f":"IF(AX8,AX241)","v":0},{"$f":"IF(AY8,AY241)","v":0},{"$f":"IF(AZ8,AZ241)","v":0},{"$f":"IF(BA8,BA241)","v":0},{"$f":"IF(BB8,BB241)","v":0},{"$f":"IF(BC8,BC241)","v":0},{"$f":"IF(BD8,BD241)","v":0},{"$f":"IF(BE8,BE241)","v":0},{"$f":"IF(BF8,BF241)","v":0},{"$f":"IF(BG8,BG241)","v":0},{"$f":"IF(BH8,BH241)","v":0},{"$f":"IF(BI8,BI241)","v":0},{"$f":"IF(BJ8,BJ241)","v":0},{"$f":"IF(BK8,BK241)","v":0},{"$f":"IF(BL8,BL241)","v":0},{"$f":"IF(BM8,BM241)","v":0},{"$f":"IF(BN8,BN241)","v":0},{"$f":"IF(BO8,BO241)","v":0},{"$f":"IF(BP8,BP241)","v":0},{"$f":"IF(BQ8,BQ241)","v":0},{"$f":"IF(BR8,BR241)","v":0},{"$f":"IF(BS8,BS241)","v":0},{"$f":"IF(BT8,BT241)","v":0},{"$f":"IF(BU8,BU241)","v":0},{"$f":"IF(BV8,BV241)","v":0},{"$f":"IF(BW8,BW241)","v":0},{"$f":"IF(BX8,BX241)","v":0},{"$f":"IF(BY8,BY241)","v":0},{"$f":"IF(BZ8,BZ241)","v":0},{"$f":"IF(CA8,CA241)","v":0},{"$f":"IF(CB8,CB241)","v":0},{"$f":"IF(CC8,CC241)","v":0},{"$f":"IF(CD8,CD241)","v":0},{"$f":"IF(CE8,CE241)","v":0},{"$f":"IF(CF8,CF241)","v":0},{"$f":"IF(CG8,CG241)","v":0},{"$f":"IF(CH8,CH241)","v":0},{"$f":"IF(CI8,CI241)","v":0},{"$f":"IF(CJ8,CJ241)","v":0},{"$f":"IF(CK8,CK241)","v":0},{"$f":"IF(CL8,CL241)","v":0},{"$f":"IF(CM8,CM241)","v":0},{"$f":"IF(CN8,CN241)","v":0},{"$f":"IF(CO8,CO241)","v":0},{"$f":"IF(CP8,CP241)","v":0},{"$f":"IF(CQ8,CQ241)","v":0},{"$f":"IF(CR8,CR241)","v":0},{"$f":"IF(CS8,CS241)","v":0},{"$f":"IF(CT8,CT241)","v":0},{"$f":"IF(CU8,CU241)","v":0},{"$f":"IF(CV8,CV241)","v":0},{"$f":"IF(CW8,CW241)","v":0},{"$f":"IF(CX8,CX241)","v":0},{"$f":"IF(CY8,CY241)","v":0},{"$f":"IF(CZ8,CZ241)","v":0},{"$f":"IF(DA8,DA241)","v":0},{"$f":"IF(DB8,DB241)","v":0},{"$f":"IF(DC8,DC241)","v":0},{"$f":"IF(DD8,DD241)","v":0},{"$f":"IF(DE8,DE241)","v":0},{"$f":"IF(DF8,DF241)","v":0},{"$f":"IF(DG8,DG241)","v":0},{"$f":"IF(DH8,DH241)","v":0},{"$f":"IF(DI8,DI241)","v":0},{"$f":"IF(DJ8,DJ241)","v":0},{"$f":"IF(DK8,DK241)","v":0},{"$f":"IF(DL8,DL241)","v":0},{"$f":"IF(DM8,DM241)","v":0},{"$f":"IF(DN8,DN241)","v":0},{"$f":"IF(DO8,DO241)","v":0},{"$f":"IF(DP8,DP241)","v":0},{"$f":"IF(DQ8,DQ241)","v":0},{"$f":"IF(DR8,DR241)","v":0},{"$f":"IF(DS8,DS241)","v":0},{"$f":"IF(DT8,DT241)","v":0},{"$f":"IF(DU8,DU241)","v":0},{"$f":"IF(DV8,DV241)","v":0},{"$f":"IF(DW8,DW241)","v":0},{"$f":"IF(DX8,DX241)","v":0},{"$f":"IF(DY8,DY241)","v":0},{"$f":"IF(DZ8,DZ241)","v":0},{"$f":"IF(EA8,EA241)","v":0},{"$f":"IF(EB8,EB241)","v":0},{"$f":"IF(EC8,EC241)","v":0},{"$f":"IF(ED8,ED241)","v":0},{"$f":"IF(EE8,EE241)","v":0},{"$f":"IF(EF8,EF241)","v":false},{"$f":"IF(EG8,EG241)","v":false},{"$f":"IF(EH8,EH241)","v":false},{"$f":"IF(EI8,EI241)","v":false},{"$f":"IF(EJ8,EJ241)","v":false},{"$f":"IF(EK8,EK241)","v":false},{"$f":"IF(EL8,EL241)","v":false},{"$f":"IF(EM8,EM241)","v":false},{"$f":"IF(EN8,EN241)","v":false},{"$f":"IF(EO8,EO241)","v":false},{"$f":"IF(EP8,EP241)","v":false},{"$f":"IF(EQ8,EQ241)","v":false},{"$f":"IF(ER8,ER241)","v":false},{"$f":"IF(ES8,ES241)","v":false},{"$f":"IF(ET8,ET241)","v":false},{"$f":"IF(EU8,EU241)","v":false},{"$f":"IF(EV8,EV241)","v":false},{"$f":"IF(EW8,EW241)","v":false},{"$f":"IF(EX8,EX241)","v":false},{"$f":"IF(EY8,EY241)","v":false},{"$f":"IF(EZ8,EZ241)","v":false},{"$f":"IF(FA8,FA241)","v":false},{"$f":"IF(FB8,FB241)","v":false},{"$f":"IF(FC8,FC241)","v":false},{"$f":"IF(FD8,FD241)","v":false},{"$f":"IF(FE8,FE241)","v":false}]
[null,null,"PLCR",null,null,null,null,{"$f":"H245/H246","v":{"$error":"#DIV/0!"}}]
[]
[null,"Graph"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8,L6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M8,M6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N8,N6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O8,O6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(P8,P6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q8,Q6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R8,R6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(S8,S6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(T8,T6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(U8,U6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(V8,V6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(W8,W6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(X8,X6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y8,Y6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z8,Z6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA8,AA6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB8,AB6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC8,AC6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD8,AD6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE8,AE6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF8,AF6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG8,AG6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH8,AH6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI8,AI6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ8,AJ6,NA())","v":44500},{"$f":"IF(AK8,AK6,NA())","v":44592},{"$f":"IF(AL8,AL6,NA())","v":44681},{"$f":"IF(AM8,AM6,NA())","v":44773},{"$f":"IF(AN8,AN6,NA())","v":44865},{"$f":"IF(AO8,AO6,NA())","v":44957},{"$f":"IF(AP8,AP6,NA())","v":45046},{"$f":"IF(AQ8,AQ6,NA())","v":45138},{"$f":"IF(AR8,AR6,NA())","v":45230},{"$f":"IF(AS8,AS6,NA())","v":45322},{"$f":"IF(AT8,AT6,NA())","v":45412},{"$f":"IF(AU8,AU6,NA())","v":45504},{"$f":"IF(AV8,AV6,NA())","v":45596},{"$f":"IF(AW8,AW6,NA())","v":45688},{"$f":"IF(AX8,AX6,NA())","v":45777},{"$f":"IF(AY8,AY6,NA())","v":45869},{"$f":"IF(AZ8,AZ6,NA())","v":45961},{"$f":"IF(BA8,BA6,NA())","v":46053},{"$f":"IF(BB8,BB6,NA())","v":46142},{"$f":"IF(BC8,BC6,NA())","v":46234},{"$f":"IF(BD8,BD6,NA())","v":46326},{"$f":"IF(BE8,BE6,NA())","v":46418},{"$f":"IF(BF8,BF6,NA())","v":46507},{"$f":"IF(BG8,BG6,NA())","v":46599},{"$f":"IF(BH8,BH6,NA())","v":46691},{"$f":"IF(BI8,BI6,NA())","v":46783},{"$f":"IF(BJ8,BJ6,NA())","v":46873},{"$f":"IF(BK8,BK6,NA())","v":46965},{"$f":"IF(BL8,BL6,NA())","v":47057},{"$f":"IF(BM8,BM6,NA())","v":47149},{"$f":"IF(BN8,BN6,NA())","v":47238},{"$f":"IF(BO8,BO6,NA())","v":47330},{"$f":"IF(BP8,BP6,NA())","v":47422},{"$f":"IF(BQ8,BQ6,NA())","v":47514},{"$f":"IF(BR8,BR6,NA())","v":47603},{"$f":"IF(BS8,BS6,NA())","v":47695},{"$f":"IF(BT8,BT6,NA())","v":47787},{"$f":"IF(BU8,BU6,NA())","v":47879},{"$f":"IF(BV8,BV6,NA())","v":47968},{"$f":"IF(BW8,BW6,NA())","v":48060},{"$f":"IF(BX8,BX6,NA())","v":48152},{"$f":"IF(BY8,BY6,NA())","v":48244},{"$f":"IF(BZ8,BZ6,NA())","v":48334},{"$f":"IF(CA8,CA6,NA())","v":48426},{"$f":"IF(CB8,CB6,NA())","v":48518},{"$f":"IF(CC8,CC6,NA())","v":48610},{"$f":"IF(CD8,CD6,NA())","v":48699},{"$f":"IF(CE8,CE6,NA())","v":48791},{"$f":"IF(CF8,CF6,NA())","v":48883},{"$f":"IF(CG8,CG6,NA())","v":48975},{"$f":"IF(CH8,CH6,NA())","v":49064},{"$f":"IF(CI8,CI6,NA())","v":49156},{"$f":"IF(CJ8,CJ6,NA())","v":49248},{"$f":"IF(CK8,CK6,NA())","v":49340},{"$f":"IF(CL8,CL6,NA())","v":49429},{"$f":"IF(CM8,CM6,NA())","v":49521},{"$f":"IF(CN8,CN6,NA())","v":49613},{"$f":"IF(CO8,CO6,NA())","v":49705},{"$f":"IF(CP8,CP6,NA())","v":49795},{"$f":"IF(CQ8,CQ6,NA())","v":49887},{"$f":"IF(CR8,CR6,NA())","v":49979},{"$f":"IF(CS8,CS6,NA())","v":50071},{"$f":"IF(CT8,CT6,NA())","v":50160},{"$f":"IF(CU8,CU6,NA())","v":50252},{"$f":"IF(CV8,CV6,NA())","v":50344},{"$f":"IF(CW8,CW6,NA())","v":50436},{"$f":"IF(CX8,CX6,NA())","v":50525},{"$f":"IF(CY8,CY6,NA())","v":50617},{"$f":"IF(CZ8,CZ6,NA())","v":50709},{"$f":"IF(DA8,DA6,NA())","v":50801},{"$f":"IF(DB8,DB6,NA())","v":50890},{"$f":"IF(DC8,DC6,NA())","v":50982},{"$f":"IF(DD8,DD6,NA())","v":51074},{"$f":"IF(DE8,DE6,NA())","v":51166},{"$f":"IF(DF8,DF6,NA())","v":51256},{"$f":"IF(DG8,DG6,NA())","v":51348},{"$f":"IF(DH8,DH6,NA())","v":51440},{"$f":"IF(DI8,DI6,NA())","v":51532},{"$f":"IF(DJ8,DJ6,NA())","v":51621},{"$f":"IF(DK8,DK6,NA())","v":51713},{"$f":"IF(DL8,DL6,NA())","v":51805},{"$f":"IF(DM8,DM6,NA())","v":51897},{"$f":"IF(DN8,DN6,NA())","v":51986},{"$f":"IF(DO8,DO6,NA())","v":52078},{"$f":"IF(DP8,DP6,NA())","v":52170},{"$f":"IF(DQ8,DQ6,NA())","v":52262},{"$f":"IF(DR8,DR6,NA())","v":52351},{"$f":"IF(DS8,DS6,NA())","v":52443},{"$f":"IF(DT8,DT6,NA())","v":52535},{"$f":"IF(DU8,DU6,NA())","v":52627},{"$f":"IF(DV8,DV6,NA())","v":52717},{"$f":"IF(DW8,DW6,NA())","v":52809},{"$f":"IF(DX8,DX6,NA())","v":52901},{"$f":"IF(DY8,DY6,NA())","v":52993},{"$f":"IF(DZ8,DZ6,NA())","v":53082},{"$f":"IF(EA8,EA6,NA())","v":53174},{"$f":"IF(EB8,EB6,NA())","v":53266},{"$f":"IF(EC8,EC6,NA())","v":53358},{"$f":"IF(ED8,ED6,NA())","v":53447},{"$f":"IF(EE8,EE6,NA())","v":53539},{"$f":"IF(EF8,EF6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EG8,EG6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EH8,EH6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EI8,EI6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EJ8,EJ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EK8,EK6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EL8,EL6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EM8,EM6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EN8,EN6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EO8,EO6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EP8,EP6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EQ8,EQ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ER8,ER6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ES8,ES6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ET8,ET6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EU8,EU6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EV8,EV6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EW8,EW6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EX8,EX6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EY8,EY6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EZ8,EZ6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FA8,FA6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FB8,FB6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FC8,FC6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FD8,FD6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FE8,FE6,NA())","v":{"$error":"#N/A"}}]
[null,null,"Net Rentals",null,null,null,null,null,null,null,null,{"$f":"L240","v":0},{"$f":"M240","v":0},{"$f":"N240","v":0},{"$f":"O240","v":0},{"$f":"P240","v":0},{"$f":"Q240","v":0},{"$f":"R240","v":0},{"$f":"S240","v":0},{"$f":"T240","v":0},{"$f":"U240","v":0},{"$f":"V240","v":0},{"$f":"W240","v":0},{"$f":"X240","v":0},{"$f":"Y240","v":0},{"$f":"Z240","v":0},{"$f":"AA240","v":0},{"$f":"AB240","v":0},{"$f":"AC240","v":0},{"$f":"AD240","v":0},{"$f":"AE240","v":0},{"$f":"AF240","v":0},{"$f":"AG240","v":0},{"$f":"AH240","v":0},{"$f":"AI240","v":0},{"$f":"AJ240","v":1369.2298254084812},{"$f":"AK240","v":1382.7214035372047},{"$f":"AL240","v":1396.3459196702172},{"$f":"AM240","v":1410.1046836997218},{"$f":"AN240","v":1508.0650519294818},{"$f":"AO240","v":1642.8002001906491},{"$f":"AP240","v":1657.1377919340105},{"$f":"AQ240","v":1671.6006820941734},{"$f":"AR240","v":1740.093953615946},{"$f":"AS240","v":1762.7488691866452},{"$f":"AT240","v":1777.9745173517754},{"$f":"AU240","v":1793.331676230712},{"$f":"AV240","v":1864.6121075791136},{"$f":"AW240","v":1885.5090594154856},{"$f":"AX240","v":1901.7950420943866},{"$f":"AY240","v":1918.221694069196},{"$f":"AZ240","v":2037.0956910260968},{"$f":"BA240","v":2059.6501617907511},{"$f":"BB240","v":2077.4402788374005},{"$f":"BC240","v":2095.3840570593334},{"$f":"BD240","v":2113.4828236966532},{"$f":"BE240","v":2140.831736179005},{"$f":"BF240","v":2159.3230546904419},{"$f":"BG240","v":2177.9740909669481},{"$f":"BH240","v":2196.7862245620945},{"$f":"BI240","v":2215.7608469452698},{"$f":"BJ240","v":2234.8993616046082},{"$f":"BK240","v":2254.2031841507919},{"$f":"BL240","v":2273.6737424217686},{"$f":"BM240","v":2288.0290648425621},{"$f":"BN240","v":2302.4760680192312},{"$f":"BO240","v":2317.0153462204671},{"$f":"BP240","v":2331.6474976393188},{"$f":"BQ240","v":2346.3731244196942},{"$f":"BR240","v":2360.7231960834238},{"$f":"BS240","v":2375.1610306671314},{"$f":"BT240","v":2389.6871649158788},{"$f":"BU240","v":2404.3021388573825},{"$f":"BV240","v":2419.0064958220905},{"$f":"BW240","v":2433.8007824633764},{"$f":"BX240","v":2448.6855487778689},{"$f":"BY240","v":2463.6613481258923},{"$f":"BZ240","v":2478.7287372520414},{"$f":"CA240","v":2493.8882763058782},{"$f":"CB240","v":2509.1405288627589},{"$f":"CC240","v":2524.4860619447813},{"$f":"CD240","v":2539.9254460418679},{"$f":"CE240","v":2555.459255132972},{"$f":"CF240","v":2571.088066707418},{"$f":"CG240","v":2586.8124617863718},{"$f":"CH240","v":2602.6330249444354},{"$f":"CI240","v":2618.5503443313855},{"$f":"CJ240","v":2634.5650116940351},{"$f":"CK240","v":2650.6776223982324},{"$f":"CL240","v":2666.8887754509969},{"$f":"CM240","v":2683.1990735227855},{"$f":"CN240","v":2699.6091229699005},{"$f":"CO240","v":2716.119533857026},{"$f":"CP240","v":2732.7309199799151},{"$f":"CQ240","v":2749.4438988882048},{"$f":"CR240","v":2766.2590919083727},{"$f":"CS240","v":2783.1771241668393},{"$f":"CT240","v":2800.1986246132042},{"$f":"CU240","v":2817.3242260436318},{"$f":"CV240","v":2834.5545651243738},{"$f":"CW240","v":2851.8902824154361},{"$f":"CX240","v":2869.3320223944002},{"$f":"CY240","v":2886.8804334803735},{"$f":"CZ240","v":2904.5361680580995},{"$f":"DA240","v":2922.2998825022123},{"$f":"DB240","v":2940.1722372016338},{"$f":"DC240","v":2958.1538965841273},{"$f":"DD240","v":2976.2455291410015},{"$f":"DE240","v":2994.4478074519561},{"$f":"DF240","v":3012.761408210089},{"$f":"DG240","v":3031.187012247055},{"$f":"DH240","v":3049.7253045583734},{"$f":"DI240","v":3068.3769743288958},{"$f":"DJ240","v":3087.1427149584256},{"$f":"DK240","v":3106.0232240874984},{"$f":"DL240","v":3125.0192036233143},{"$f":"DM240","v":3144.1313597658382},{"$f":"DN240","v":3163.360403034043},{"$f":"DO240","v":3182.7070482923386},{"$f":"DP240","v":3202.1720147771343},{"$f":"DQ240","v":3221.7560261235858},{"$f":"DR240","v":3241.4598103924941},{"$f":"DS240","v":3261.2841000973713},{"$f":"DT240","v":3281.2296322316761},{"$f":"DU240","v":3301.2971482962084},{"$f":"DV240","v":3321.4873943266794},{"$f":"DW240","v":3341.8011209214437},{"$f":"DX240","v":3362.2390832694045},{"$f":"DY240","v":3382.8020411780899},{"$f":"DZ240","v":3403.4907591018955},{"$f":"EA240","v":3424.3060061705114},{"$f":"EB240","v":3445.2485562175098},{"$f":"EC240","v":3466.3191878091125},{"$f":"ED240","v":3487.5186842731396},{"$f":"EE240","v":3508.8478337281294},{"$f":"EF240","v":280.22203966059709},{"$f":"EG240","v":281.93583628954588},{"$f":"EH240","v":283.66011424569115},{"$f":"EI240","v":285.39493763128303},{"$f":"EJ240","v":287.14037094061132},{"$f":"EK240","v":0},{"$f":"EL240","v":0},{"$f":"EM240","v":0},{"$f":"EN240","v":0},{"$f":"EO240","v":0},{"$f":"EP240","v":0},{"$f":"EQ240","v":0},{"$f":"ER240","v":0},{"$f":"ES240","v":0},{"$f":"ET240","v":0},{"$f":"EU240","v":0},{"$f":"EV240","v":0},{"$f":"EW240","v":0},{"$f":"EX240","v":0},{"$f":"EY240","v":0},{"$f":"EZ240","v":0},{"$f":"FA240","v":0},{"$f":"FB240","v":0},{"$f":"FC240","v":0},{"$f":"FD240","v":0},{"$f":"FE240","v":0}]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"L241","v":0},{"$f":"M241","v":0},{"$f":"N241","v":0},{"$f":"O241","v":0},{"$f":"P241","v":0},{"$f":"Q241","v":0},{"$f":"R241","v":0},{"$f":"S241","v":0},{"$f":"T241","v":0},{"$f":"U241","v":0},{"$f":"V241","v":0},{"$f":"W241","v":0},{"$f":"X241","v":0},{"$f":"Y241","v":0},{"$f":"Z241","v":0},{"$f":"AA241","v":0},{"$f":"AB241","v":0},{"$f":"AC241","v":0},{"$f":"AD241","v":0},{"$f":"AE241","v":0},{"$f":"AF241","v":0},{"$f":"AG241","v":0},{"$f":"AH241","v":0},{"$f":"AI241","v":0},{"$f":"AJ241","v":0},{"$f":"AK241","v":0},{"$f":"AL241","v":0},{"$f":"AM241","v":0},{"$f":"AN241","v":0},{"$f":"AO241","v":0},{"$f":"AP241","v":0},{"$f":"AQ241","v":0},{"$f":"AR241","v":0},{"$f":"AS241","v":0},{"$f":"AT241","v":0},{"$f":"AU241","v":0},{"$f":"AV241","v":0},{"$f":"AW241","v":0},{"$f":"AX241","v":0},{"$f":"AY241","v":0},{"$f":"AZ241","v":0},{"$f":"BA241","v":0},{"$f":"BB241","v":0},{"$f":"BC241","v":0},{"$f":"BD241","v":0},{"$f":"BE241","v":0},{"$f":"BF241","v":0},{"$f":"BG241","v":0},{"$f":"BH241","v":0},{"$f":"BI241","v":0},{"$f":"BJ241","v":0},{"$f":"BK241","v":0},{"$f":"BL241","v":0},{"$f":"BM241","v":0},{"$f":"BN241","v":0},{"$f":"BO241","v":0},{"$f":"BP241","v":0},{"$f":"BQ241","v":0},{"$f":"BR241","v":0},{"$f":"BS241","v":0},{"$f":"BT241","v":0},{"$f":"BU241","v":0},{"$f":"BV241","v":0},{"$f":"BW241","v":0},{"$f":"BX241","v":0},{"$f":"BY241","v":0},{"$f":"BZ241","v":0},{"$f":"CA241","v":0},{"$f":"CB241","v":0},{"$f":"CC241","v":0},{"$f":"CD241","v":0},{"$f":"CE241","v":0},{"$f":"CF241","v":0},{"$f":"CG241","v":0},{"$f":"CH241","v":0},{"$f":"CI241","v":0},{"$f":"CJ241","v":0},{"$f":"CK241","v":0},{"$f":"CL241","v":0},{"$f":"CM241","v":0},{"$f":"CN241","v":0},{"$f":"CO241","v":0},{"$f":"CP241","v":0},{"$f":"CQ241","v":0},{"$f":"CR241","v":0},{"$f":"CS241","v":0},{"$f":"CT241","v":0},{"$f":"CU241","v":0},{"$f":"CV241","v":0},{"$f":"CW241","v":0},{"$f":"CX241","v":0},{"$f":"CY241","v":0},{"$f":"CZ241","v":0},{"$f":"DA241","v":0},{"$f":"DB241","v":0},{"$f":"DC241","v":0},{"$f":"DD241","v":0},{"$f":"DE241","v":0},{"$f":"DF241","v":0},{"$f":"DG241","v":0},{"$f":"DH241","v":0},{"$f":"DI241","v":0},{"$f":"DJ241","v":0},{"$f":"DK241","v":0},{"$f":"DL241","v":0},{"$f":"DM241","v":0},{"$f":"DN241","v":0},{"$f":"DO241","v":0},{"$f":"DP241","v":0},{"$f":"DQ241","v":0},{"$f":"DR241","v":0},{"$f":"DS241","v":0},{"$f":"DT241","v":0},{"$f":"DU241","v":0},{"$f":"DV241","v":0},{"$f":"DW241","v":0},{"$f":"DX241","v":0},{"$f":"DY241","v":0},{"$f":"DZ241","v":0},{"$f":"EA241","v":0},{"$f":"EB241","v":0},{"$f":"EC241","v":0},{"$f":"ED241","v":0},{"$f":"EE241","v":0},{"$f":"EF241","v":0},{"$f":"EG241","v":0},{"$f":"EH241","v":0},{"$f":"EI241","v":0},{"$f":"EJ241","v":0},{"$f":"EK241","v":0},{"$f":"EL241","v":0},{"$f":"EM241","v":0},{"$f":"EN241","v":0},{"$f":"EO241","v":0},{"$f":"EP241","v":0},{"$f":"EQ241","v":0},{"$f":"ER241","v":0},{"$f":"ES241","v":0},{"$f":"ET241","v":0},{"$f":"EU241","v":0},{"$f":"EV241","v":0},{"$f":"EW241","v":0},{"$f":"EX241","v":0},{"$f":"EY241","v":0},{"$f":"EZ241","v":0},{"$f":"FA241","v":0},{"$f":"FB241","v":0},{"$f":"FC241","v":0},{"$f":"FD241","v":0},{"$f":"FE241","v":0}]