{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Contents","LCOE Summary","Carrying Charge","Financial Model","Storage Count","Battery Cost","Carrying Charge Analysis","Solar Variation","Performance Ratio","Wind Gross and Net","P Values","Power Curve","Chart1"],"not_rendered":{"charts":7,"images":1,"macros":1,"external_links":2,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":12,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"LCOE Summary",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,"Fixed Costs",null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Variable Costs",null,null," Sum Column ",null,"1000000000"]
[null,null,null,"Carrying Charge Rate Inputs",null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,null,"Titles",null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,"Financial Model"]
[null,null,null,"Timing Assumptions"]
[null,null,null,"Operating Assumptions"]
[null,null,null,"Financing"]
[null,null,null,"Project Cash Flow"]
[null,null,null,"Cash Flow for Valuation with Operations"]
[null,null,null,"Project Valuation"]
[null,null,null,"Financing"]
[null,null,null,"Funding of Debt"]
[null,null,null,"Debt Repayment"]
[]
[null,null,"Carrying Charge"]
[null,null,null,"Summary"]
[null,null,null,"Assumptions for Computing Carrying Charge Rates"]
[null,null,null,"Construction Analyisis - Monthly Periods with S-Curve and Allocate the Total Construction Cost"]
[null,null,null,"Replacement and Decommissioning -- Costs that are Spread over the Operating Project Life by Moving to Current Values"]
[null,null,null,"Tax Depreciation Shield - Compute from the Capital Cost Including IDC and Spread the Benefit over the Entire Operating Period"]
[null,null,null,"Computation of Level Payment  in Real Terms"]
[null,null,null,"Real Payment and First Year Carrying Charge -- EBITDA/Intital Investment"]
[null,null,null,"Project Finance Analysis to Prove that the Carrying Charge Rate Really Produces Prices that Result in Target Return and Target Capital Structure"]
[null,null,null,"Debt Schedule for Project Finance Model with Repayment Designed to Keep Constant Capital Structure"]
[null,null,null,"Financial Statements"]
[null,null,null,"Financial Ratios"]
[null,null,null,"Graphs"]
[]
[null,null,"Carrying Charge Analysis"]
[null,null,null,"Debt financing"]
[]
[null,null,"Solar Variation"]
[null,null,null,"          "]
[]
[null,null,"Performance Ratio"]
[]
[null,null,"Wind Gross and Net"]
[null,null,null,"          "]
[]
[null,null,"P Values"]
[]
[null,null,"Power Curve"]
[]
[null,null,"Chart1"]

{"sheet":"LCOE Summary","index":1,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,"Code Number",9]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,"codes"]
[null,null,null,{"$f":"INDEX(F5:Q5,$E$2)","v":"Battery Back-Up"},null,"Solar Power in Nepal","Solar Power in Saudi with tracking","Solar Power in Saudi","Offshore wind in Amalia","Offshore wind NEW","Onshore wind in Scotland","Onshore wind in US","Rooftop in Nepal","Battery Back-Up","Rooftop in Nepal with batteries","Nuclear Plant","Natural gas plant","Diesel Plant"]
["Fixed Costs"]
[null,"Cost per kW","USD/kW",{"$f":"INDEX(F7:QQ7,$E$2)","v":0},null,700,700,600,5000,3000,1500,2000,700,null,null,6000,800,800]
[null,"Shorage Hours","hrs",null,null,null,null,null,null,null,null,null,null,4]
[null,"Base Battery Cost","USD/kWh",null,null,null,null,null,null,null,null,null,null,80]
[null,"Adder for DOD","%",null,null,null,null,null,null,null,null,null,null,0.1]
[null,"Cost per kWh","USD/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"N9*(1+N10)","v":88}]
[null,"Total Cost","USD/kW",{"$f":"INDEX(F12:QQ12,$E$2)","v":352},null,{"$f":"F7","v":700},{"$f":"G7","v":700},600,5000,3000,1500,2000,700,{"$f":"N8*N11","v":352},null,{"$f":"P7","v":6000},800,900]
[null,"CCR (One time to Annual)","%",{"$f":"'Carrying Charge'!F2","v":7.4280369199753948E-2},null,9.4275293969644625E-2,5.1055616886549138E-2,5.0981898951968189E-2,4.3815458368164861E-2,4.3815458368164861E-2,4.855131384251863E-2,4.855131384251863E-2,5.8391654433041798E-2,{"$f":"ccr_computed","v":7.4280369199753948E-2},0,3.1909788934638743E-2,4.855131384251863E-2,0,"ccr"]
[null,"Capital Cost per kWy","USD/kWy",{"$f":"INDEX(F14:Q14,$E$2)","v":26.146689958313388},null,{"$f":"F12*F13","v":65.992705778751244},{"$f":"G12*G13","v":35.738931820584398},30.589139371180913,219.0772918408243,131.44637510449459,72.82697076377795,97.102627685037262,40.874158103129261,26.146689958313388,{"$f":"M14+N14","v":67.020848061442649},191.45873360783247,38.841051074014906,0]
[]
[null,"Capacity Factor","%",-0.1,null,0.18,0.24,0.22,0.45,0.55000000000000004,0.4,0.5,0.22,-0.1,{"$f":"M16*(1+N16)","v":0.19800000000000001},0.85,0.8,0.8]
[]
[null,"Capital Cost per MWH","USD/MWh",0,null,{"$f":"F14*1000/(8760*F16)","v":41.852299453799624},{"$f":"G14*1000/(8760*G16)","v":16.99911140629014},15.872322214186859,55.575162821112201,27.282352657636903,20.783952843543936,22.169549699780198,21.209089924828383,null,38.640311829160702,25.712964492053782,5.5423874249450487,{"$f":"R14*1000/(8760*R16)","v":0}]
[null,"O&M per kWy","USD/kWy",0.5,null,12,6,7,150,80,35,85,7,0.5,{"$f":"M19+N19*N8","v":9},100,15,15]
[null,"O&M per MWh","USD/MWh",0,null,{"$f":"(F19*1000)/(8760*F16)","v":7.6103500761035008},2.8538812785388128,3.6322125363221254,38.051750380517504,16.604400166044002,9.9885844748858439,{"$f":"(L19*1000)/(8760*L16)","v":19.406392694063928},3.6322125363221254,null,{"$f":"O19*1000/(8760*O16)","v":5.1888750518887505},13.430029546065001,2.1404109589041096,2.1404109589041096]
[null,"LCOE per MWh Before Fuel","USD/MWh",0,null,{"$f":"F18+F20","v":49.462649529903125},{"$f":"G18+G20","v":19.852992684828955},{"$f":"H18+H20","v":19.504534750508984},{"$f":"I20+I18","v":93.626913201629705},{"$f":"J20+J18","v":43.886752823680908},{"$f":"K20+K18","v":30.77253731842978},{"$f":"L20+L18","v":41.57594239384413},24.841302461150509,0,43.829186881049452,39.142994038118786,7.6827983838491587,2.1404109589041096]
[]
["Variable Costs"]
[null,"Fuel price","USD/mmbtu",{"$f":"INDEX(F24:Q24,$E$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,10,8,18]
[null,"Efficiency","mmbtu/MWh",{"$f":"INDEX(F25:Q25,$E$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,6.7,10]
[null,"Fuel cost","USD/MWh",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P24*P25","v":10},{"$f":"Q24*Q25","v":53.6},{"$f":"R24*R25","v":180}]
[null,"Variable cost","USD/MWh",0,null,null,null,null,null,null,null,null,null,null,null,10,7,5]
[null,"Total Variable Cost","USD/MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q27","v":60.6},{"$f":"R26+R27","v":185}]
[null,"Total LCOE","USD/MWh",0,null,{"$f":"F21","v":49.462649529903125},19.852992684828955,19.504534750508984,93.626913201629705,43.886752823680908,30.77253731842978,41.57594239384413,24.841302461150509,null,43.829186881049452,39.142994038118786,{"$f":"Q21+Q28","v":68.282798383849155},{"$f":"R21+R28","v":187.14041095890411}]
[]
[]
["Carrying Charge Rate Inputs"]
[null,"Plant Life",null,{"$f":"INDEX(F33:Q33,$E$2)","v":20},null,25,30,30,35,35,30,30,30,20,null,60,30,20]
[null,"Construction Period",null,1,null,1,7,6,30,30,18,18,5,1,null,70,18,18]
[null,"Equity Target IRR",null,0.08,null,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Base Interest Rate",null,2.2499999999999999E-2,null,0,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2]
[null,"Credit Spread",null,1.4E-2,null,0,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4E-2]
[null,"Inflation Rate",null,{"$f":"INDEX(F38:Q38,$E$2)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Degradation Rate",null,0.01,null,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,5.0000000000000001E-3,0.01,5.0000000000000001E-3,0,0,0]
[null,"Debt Percent",null,0.85,null,0,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,"Tax Rate",null,0.25,null,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Tax Life",null,8,null,25,25,35,35,35,30,30,25,8,null,60,30,30]
[]
[null,null,null,{"$f":"PMT(D45,D33,-1)","v":9.7555981015058274E-2},null,{"$f":"PMT(F35,F33,-1)","v":0.11016807219002085}]
[null,null,null,{"$f":"ccr_computed","v":7.4280369199753948E-2}]
[]
["Titles"]
[null,{"$f":"TRANSPOSE(F5:Q5)","v":"Solar Power in Nepal"}]
[null,"Solar Power in Saudi with tracking"]
[null,"Solar Power in Saudi"]
[null,"Offshore wind in Amalia"]
[null,"Offshore wind NEW"]
[null,"Onshore wind in Scotland"]
[null,"Onshore wind in US"]
[null,"Rooftop in Nepal"]
[null,"Battery Back-Up"]
[null,"Rooftop in Nepal with batteries"]
[null,"Nuclear Plant"]
[null,"Natural gas plant"]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]
[null,{"$error":"#N/A"}]

{"sheet":"Carrying Charge","index":2,"n_rows":2007,"n_cols":869,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["          "]
["Summary",null,null,null,"Carrying Charge",{"$f":"'Carrying Charge'!F163","v":7.4280369199753948E-2},"IRR",{"$f":"E151","v":3.5248705744743342E-2},"WACC",{"$f":"M56","v":3.5268750000000001E-2},"Equity IRR",{"$f":"F261","v":7.9952666163444541E-2},"Equity Cost",{"$f":"F26","v":0.08}]
[]
[null,"Period (Long Enough for Nuclear Plant)",null,null,null,null,null,0,{"$f":"H4+1","v":1},{"$f":"I4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU4+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,{"$f":"EG4+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GS4+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JE4+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LQ4+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OC4+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QO4+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"TA4+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,{"$f":"UR4+1","v":557},{"$f":"US4+1","v":558},{"$f":"UT4+1","v":559},{"$f":"UU4+1","v":560},561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,{"$f":"XG4+1","v":624},625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,{"$f":"ZS4+1","v":688},{"$f":"ZT4+1","v":689},{"$f":"ZU4+1","v":690},{"$f":"ZV4+1","v":691},{"$f":"ZW4+1","v":692},693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,{"$f":"ACI4+1","v":756},757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,{"$f":"AEU4+1","v":820},821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861]
[null,"Construction Period",null,null,{"$f":"'Carrying Charge'!F34","v":1},null,null,null,{"$f":"I4<=$E$5","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LQ4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OC4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QO4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"TA4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"VM4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"XY4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AAK4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ACW4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AFI4<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period/Construction and Operation",null,null,{"$f":"'Carrying Charge'!F15","v":1},{"$f":"'Carrying Charge'!F16","v":12},null,1,{"$f":"IF(I5,$E$6,$F$6)","v":1},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BU5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EG5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GS5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JE5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LQ5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OC5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QO5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(TA5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(VM5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(XY5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AAK5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(ACW5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AFI5,$E$6,$F$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period (Need for XIRR and XNPV)",null,null,{"$f":"'Carrying Charge'!F14","v":"2001-01-01"},null,null,{"$f":"E7","v":"2001-01-01"},{"$f":"H8+1","v":"2001-02-01"},{"$f":"I8+1","v":"2001-03-01"},"2002-03-01","2003-03-01","2004-03-01","2005-03-01","2006-03-01","2007-03-01","2008-03-01","2009-03-01","2010-03-01","2011-03-01","2012-03-01","2013-03-01","2014-03-01","2015-03-01","2016-03-01","2017-03-01","2018-03-01","2019-03-01","2020-03-01","2021-03-01","2022-03-01","2023-03-01","2024-03-01","2025-03-01","2026-03-01","2027-03-01","2028-03-01","2029-03-01","2030-03-01","2031-03-01","2032-03-01","2033-03-01","2034-03-01","2035-03-01","2036-03-01","2037-03-01","2038-03-01","2039-03-01","2040-03-01","2041-03-01","2042-03-01","2043-03-01","2044-03-01","2045-03-01","2046-03-01","2047-03-01","2048-03-01","2049-03-01","2050-03-01","2051-03-01","2052-03-01","2053-03-01","2054-03-01","2055-03-01","2056-03-01","2057-03-01","2058-03-01","2059-03-01","2060-03-01","2061-03-01","2062-03-01","2063-03-01","2064-03-01",{"$f":"BU8+1","v":"2065-03-01"},"2066-03-01","2067-03-01","2068-03-01","2069-03-01","2070-03-01","2071-03-01","2072-03-01","2073-03-01","2074-03-01","2075-03-01","2076-03-01","2077-03-01","2078-03-01","2079-03-01","2080-03-01","2081-03-01","2082-03-01","2083-03-01","2084-03-01","2085-03-01","2086-03-01","2087-03-01","2088-03-01","2089-03-01","2090-03-01","2091-03-01","2092-03-01","2093-03-01","2094-03-01","2095-03-01","2096-03-01","2097-03-01","2098-03-01","2099-03-01","2100-03-01","2101-03-01","2102-03-01","2103-03-01","2104-03-01","2105-03-01","2106-03-01","2107-03-01","2108-03-01","2109-03-01","2110-03-01","2111-03-01","2112-03-01","2113-03-01","2114-03-01","2115-03-01","2116-03-01","2117-03-01","2118-03-01","2119-03-01","2120-03-01","2121-03-01","2122-03-01","2123-03-01","2124-03-01","2125-03-01","2126-03-01","2127-03-01","2128-03-01",{"$f":"EG8+1","v":"2129-03-01"},"2130-03-01","2131-03-01","2132-03-01","2133-03-01","2134-03-01","2135-03-01","2136-03-01","2137-03-01","2138-03-01","2139-03-01","2140-03-01","2141-03-01","2142-03-01","2143-03-01","2144-03-01","2145-03-01","2146-03-01","2147-03-01","2148-03-01","2149-03-01","2150-03-01","2151-03-01","2152-03-01","2153-03-01","2154-03-01","2155-03-01","2156-03-01","2157-03-01","2158-03-01","2159-03-01","2160-03-01","2161-03-01","2162-03-01","2163-03-01","2164-03-01","2165-03-01","2166-03-01","2167-03-01","2168-03-01","2169-03-01","2170-03-01","2171-03-01","2172-03-01","2173-03-01","2174-03-01","2175-03-01","2176-03-01","2177-03-01","2178-03-01","2179-03-01","2180-03-01","2181-03-01","2182-03-01","2183-03-01","2184-03-01","2185-03-01","2186-03-01","2187-03-01","2188-03-01","2189-03-01","2190-03-01","2191-03-01","2192-03-01",{"$f":"GS8+1","v":"2193-03-01"},"2194-03-01","2195-03-01","2196-03-01","2197-03-01","2198-03-01","2199-03-01","2200-03-01","2201-03-01","2202-03-01","2203-03-01","2204-03-01","2205-03-01","2206-03-01","2207-03-01","2208-03-01","2209-03-01","2210-03-01","2211-03-01","2212-03-01","2213-03-01","2214-03-01","2215-03-01","2216-03-01","2217-03-01","2218-03-01","2219-03-01","2220-03-01","2221-03-01","2222-03-01","2223-03-01","2224-03-01","2225-03-01","2226-03-01","2227-03-01","2228-03-01","2229-03-01","2230-03-01","2231-03-01","2232-03-01","2233-03-01","2234-03-01","2235-03-01","2236-03-01","2237-03-01","2238-03-01","2239-03-01","2240-03-01","2241-03-01","2242-03-01","2243-03-01","2244-03-01","2245-03-01","2246-03-01","2247-03-01","2248-03-01","2249-03-01","2250-03-01","2251-03-01","2252-03-01","2253-03-01","2254-03-01","2255-03-01","2256-03-01",{"$f":"JE8+1","v":"2257-03-01"},"2258-03-01","2259-03-01","2260-03-01","2261-03-01","2262-03-01","2263-03-01","2264-03-01","2265-03-01","2266-03-01","2267-03-01","2268-03-01","2269-03-01","2270-03-01","2271-03-01","2272-03-01","2273-03-01","2274-03-01","2275-03-01","2276-03-01","2277-03-01","2278-03-01","2279-03-01","2280-03-01","2281-03-01","2282-03-01","2283-03-01","2284-03-01","2285-03-01","2286-03-01","2287-03-01","2288-03-01","2289-03-01","2290-03-01","2291-03-01","2292-03-01","2293-03-01","2294-03-01","2295-03-01","2296-03-01","2297-03-01","2298-03-01","2299-03-01","2300-03-01","2301-03-01","2302-03-01","2303-03-01","2304-03-01","2305-03-01","2306-03-01","2307-03-01","2308-03-01","2309-03-01","2310-03-01","2311-03-01","2312-03-01","2313-03-01","2314-03-01","2315-03-01","2316-03-01","2317-03-01","2318-03-01","2319-03-01","2320-03-01",{"$f":"LQ8+1","v":"2321-03-01"},"2322-03-01","2323-03-01","2324-03-01","2325-03-01","2326-03-01","2327-03-01","2328-03-01","2329-03-01","2330-03-01","2331-03-01","2332-03-01","2333-03-01","2334-03-01","2335-03-01","2336-03-01","2337-03-01","2338-03-01","2339-03-01","2340-03-01","2341-03-01","2342-03-01","2343-03-01","2344-03-01","2345-03-01","2346-03-01","2347-03-01","2348-03-01","2349-03-01","2350-03-01","2351-03-01","2352-03-01","2353-03-01","2354-03-01","2355-03-01","2356-03-01","2357-03-01","2358-03-01","2359-03-01","2360-03-01","2361-03-01","2362-03-01","2363-03-01","2364-03-01","2365-03-01","2366-03-01","2367-03-01","2368-03-01","2369-03-01","2370-03-01","2371-03-01","2372-03-01","2373-03-01","2374-03-01","2375-03-01","2376-03-01","2377-03-01","2378-03-01","2379-03-01","2380-03-01","2381-03-01","2382-03-01","2383-03-01","2384-03-01",{"$f":"OC8+1","v":"2385-03-01"},"2386-03-01","2387-03-01","2388-03-01","2389-03-01","2390-03-01","2391-03-01","2392-03-01","2393-03-01","2394-03-01","2395-03-01","2396-03-01","2397-03-01","2398-03-01","2399-03-01","2400-03-01","2401-03-01","2402-03-01","2403-03-01","2404-03-01","2405-03-01","2406-03-01","2407-03-01","2408-03-01","2409-03-01","2410-03-01","2411-03-01","2412-03-01","2413-03-01","2414-03-01","2415-03-01","2416-03-01","2417-03-01","2418-03-01","2419-03-01","2420-03-01","2421-03-01","2422-03-01","2423-03-01","2424-03-01","2425-03-01","2426-03-01","2427-03-01","2428-03-01","2429-03-01","2430-03-01","2431-03-01","2432-03-01","2433-03-01","2434-03-01","2435-03-01","2436-03-01","2437-03-01","2438-03-01","2439-03-01","2440-03-01","2441-03-01","2442-03-01","2443-03-01","2444-03-01","2445-03-01","2446-03-01","2447-03-01","2448-03-01",{"$f":"QO8+1","v":"2449-03-01"},"2450-03-01","2451-03-01","2452-03-01","2453-03-01","2454-03-01","2455-03-01","2456-03-01","2457-03-01","2458-03-01","2459-03-01","2460-03-01","2461-03-01","2462-03-01","2463-03-01","2464-03-01","2465-03-01","2466-03-01","2467-03-01","2468-03-01","2469-03-01","2470-03-01","2471-03-01","2472-03-01","2473-03-01","2474-03-01","2475-03-01","2476-03-01","2477-03-01","2478-03-01","2479-03-01","2480-03-01","2481-03-01","2482-03-01","2483-03-01","2484-03-01","2485-03-01","2486-03-01","2487-03-01","2488-03-01","2489-03-01","2490-03-01","2491-03-01","2492-03-01","2493-03-01","2494-03-01","2495-03-01","2496-03-01","2497-03-01","2498-03-01","2499-03-01","2500-03-01","2501-03-01","2502-03-01","2503-03-01","2504-03-01","2505-03-01","2506-03-01","2507-03-01","2508-03-01","2509-03-01","2510-03-01","2511-03-01","2512-03-01",{"$f":"TA8+1","v":"2513-03-01"},"2514-03-01","2515-03-01","2516-03-01","2517-03-01","2518-03-01","2519-03-01","2520-03-01","2521-03-01","2522-03-01","2523-03-01","2524-03-01","2525-03-01","2526-03-01","2527-03-01","2528-03-01","2529-03-01","2530-03-01","2531-03-01","2532-03-01","2533-03-01","2534-03-01","2535-03-01","2536-03-01","2537-03-01","2538-03-01","2539-03-01","2540-03-01","2541-03-01","2542-03-01","2543-03-01","2544-03-01","2545-03-01","2546-03-01","2547-03-01","2548-03-01","2549-03-01","2550-03-01","2551-03-01","2552-03-01","2553-03-01","2554-03-01","2555-03-01","2556-03-01","2557-03-01","2558-03-01","2559-03-01","2560-03-01","2561-03-01","2562-03-01","2563-03-01","2564-03-01","2565-03-01","2566-03-01","2567-03-01","2568-03-01","2569-03-01","2570-03-01","2571-03-01","2572-03-01","2573-03-01","2574-03-01","2575-03-01","2576-03-01",{"$f":"VM8+1","v":"2577-03-01"},"2578-03-01","2579-03-01","2580-03-01","2581-03-01","2582-03-01","2583-03-01","2584-03-01","2585-03-01","2586-03-01","2587-03-01","2588-03-01","2589-03-01","2590-03-01","2591-03-01","2592-03-01","2593-03-01","2594-03-01","2595-03-01","2596-03-01","2597-03-01","2598-03-01","2599-03-01","2600-03-01","2601-03-01","2602-03-01","2603-03-01","2604-03-01","2605-03-01","2606-03-01","2607-03-01","2608-03-01","2609-03-01","2610-03-01","2611-03-01","2612-03-01","2613-03-01","2614-03-01","2615-03-01","2616-03-01","2617-03-01","2618-03-01","2619-03-01","2620-03-01","2621-03-01","2622-03-01","2623-03-01","2624-03-01","2625-03-01","2626-03-01","2627-03-01","2628-03-01","2629-03-01","2630-03-01","2631-03-01","2632-03-01","2633-03-01","2634-03-01","2635-03-01","2636-03-01","2637-03-01","2638-03-01","2639-03-01","2640-03-01",{"$f":"XY8+1","v":"2641-03-01"},"2642-03-01","2643-03-01","2644-03-01","2645-03-01","2646-03-01","2647-03-01","2648-03-01","2649-03-01","2650-03-01","2651-03-01","2652-03-01","2653-03-01","2654-03-01","2655-03-01","2656-03-01","2657-03-01","2658-03-01","2659-03-01","2660-03-01","2661-03-01","2662-03-01","2663-03-01","2664-03-01","2665-03-01","2666-03-01","2667-03-01","2668-03-01","2669-03-01","2670-03-01","2671-03-01","2672-03-01","2673-03-01","2674-03-01","2675-03-01","2676-03-01","2677-03-01","2678-03-01","2679-03-01","2680-03-01","2681-03-01","2682-03-01","2683-03-01","2684-03-01","2685-03-01","2686-03-01","2687-03-01","2688-03-01","2689-03-01","2690-03-01","2691-03-01","2692-03-01","2693-03-01","2694-03-01","2695-03-01","2696-03-01","2697-03-01","2698-03-01","2699-03-01","2700-03-01","2701-03-01","2702-03-01","2703-03-01","2704-03-01",{"$f":"AAK8+1","v":"2705-03-01"},"2706-03-01","2707-03-01","2708-03-01","2709-03-01","2710-03-01","2711-03-01","2712-03-01","2713-03-01","2714-03-01","2715-03-01","2716-03-01","2717-03-01","2718-03-01","2719-03-01","2720-03-01","2721-03-01","2722-03-01","2723-03-01","2724-03-01","2725-03-01","2726-03-01","2727-03-01","2728-03-01","2729-03-01","2730-03-01","2731-03-01","2732-03-01","2733-03-01","2734-03-01","2735-03-01","2736-03-01","2737-03-01","2738-03-01","2739-03-01","2740-03-01","2741-03-01","2742-03-01","2743-03-01","2744-03-01","2745-03-01","2746-03-01","2747-03-01","2748-03-01","2749-03-01","2750-03-01","2751-03-01","2752-03-01","2753-03-01","2754-03-01","2755-03-01","2756-03-01","2757-03-01","2758-03-01","2759-03-01","2760-03-01","2761-03-01","2762-03-01","2763-03-01","2764-03-01","2765-03-01","2766-03-01","2767-03-01","2768-03-01",{"$f":"ACW8+1","v":"2769-03-01"},"2770-03-01","2771-03-01","2772-03-01","2773-03-01","2774-03-01","2775-03-01","2776-03-01","2777-03-01","2778-03-01","2779-03-01","2780-03-01","2781-03-01","2782-03-01","2783-03-01","2784-03-01","2785-03-01","2786-03-01","2787-03-01","2788-03-01","2789-03-01","2790-03-01","2791-03-01","2792-03-01","2793-03-01","2794-03-01","2795-03-01","2796-03-01","2797-03-01","2798-03-01","2799-03-01","2800-03-01","2801-03-01","2802-03-01","2803-03-01","2804-03-01","2805-03-01","2806-03-01","2807-03-01","2808-03-01","2809-03-01","2810-03-01","2811-03-01","2812-03-01","2813-03-01","2814-03-01","2815-03-01","2816-03-01","2817-03-01","2818-03-01","2819-03-01","2820-03-01","2821-03-01","2822-03-01","2823-03-01","2824-03-01","2825-03-01","2826-03-01","2827-03-01","2828-03-01","2829-03-01","2830-03-01","2831-03-01","2832-03-01",{"$f":"AFI8+1","v":"2833-03-01"},"2834-03-01","2835-03-01","2836-03-01","2837-03-01","2838-03-01","2839-03-01","2840-03-01","2841-03-01","2842-03-01","2843-03-01","2844-03-01","2845-03-01","2846-03-01","2847-03-01","2848-03-01","2849-03-01","2850-03-01","2851-03-01","2852-03-01","2853-03-01","2854-03-01","2855-03-01","2856-03-01","2857-03-01","2858-03-01","2859-03-01","2860-03-01"]
[null,"End of Period (Makes Presentation clearer)",null,null,null,null,null,{"$f":"EOMONTH(H7,H6-1)","v":"2001-01-31"},{"$f":"EOMONTH(I7,I6-1)","v":"2001-02-28"},{"$f":"EOMONTH(J7,J6-1)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"EOMONTH(BV7,BV6-1)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EOMONTH(EH7,EH6-1)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"EOMONTH(GT7,GT6-1)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"EOMONTH(JF7,JF6-1)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"EOMONTH(LR7,LR6-1)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"EOMONTH(OD7,OD6-1)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"EOMONTH(QP7,QP6-1)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"EOMONTH(TB7,TB6-1)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"EOMONTH(VN7,VN6-1)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"EOMONTH(XZ7,XZ6-1)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"EOMONTH(AAL7,AAL6-1)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"EOMONTH(ACX7,ACX6-1)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"EOMONTH(AFJ7,AFJ6-1)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[null,"Operating Period (COD)",null,null,{"$f":"EDATE(E7,E5+E6)","v":"2001-03-01"},{"$f":"'Carrying Charge'!F46","v":"2021-03-01"},{"$f":"COUNTIF(H9:AGK9,TRUE)","v":20},null,{"$f":"AND(I7>=$E$9,I7<$F$9)","v":false},{"$f":"AND(J7>=$E$9,J7<$F$9)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV7>=$E$9,BV7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH7>=$E$9,EH7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT7>=$E$9,GT7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF7>=$E$9,JF7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR7>=$E$9,LR7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD7>=$E$9,OD7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP7>=$E$9,QP7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TB7>=$E$9,TB7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(VN7>=$E$9,VN7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(XZ7>=$E$9,XZ7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AAL7>=$E$9,AAL7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(ACX7>=$E$9,ACX7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AFJ7>=$E$9,AFJ7<$F$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Plant Age",null,null,null,null,null,null,{"$f":"H10+I9","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT10+BU9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF10+EG9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR10+GS9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD10+JE9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP10+LQ9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB10+OC9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN10+QO9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ10+TA9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL10+VM9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX10+XY9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ10+AAK9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV10+ACW9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH10+AFI9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
["Assumptions for Computing Carrying Charge Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount","Percent"]
[null,"Timing Assumptions",null,null,null,null,null,null,"Initial Required Payment",null,{"$f":"F160","v":74.280369199753949},null,"Premium to Equity"]
[null,null,"Start Date",null,"Date","2001-01-01",null,null,"Overnight Cost",null,{"$f":"F33","v":1000},null,"Premium to Debt"]
[null,null,"Months in Period for Construction Period",null,"Months",1,null,null,"Level Payment with Inflation",null,{"$f":"K13/K14","v":7.4280369199753948E-2},null,"Total Premium"]
[null,null,"Months in Period for Operating Period",null,"Months",12]
[]
[null,"Inflation Rate"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"'LCOE Summary'!D38","v":0.02},null,null,null,null,null,null,"Cost",1290]
[null,null,"Degradation Rate",null,"% p.a.",{"$f":"'LCOE Summary'!D39","v":0.01}]
[null,null,"Net Inflation Rate",null,null,{"$f":"(1+F19)*(1-F20)-1","v":9.8000000000000309E-3}]
[null,null,"Periodic Inflation Rate - Construction",null,"% p.p.",{"$f":"IF(F15=1,0,(1+F21)^(F15/12)-1)","v":0}]
[null,null,"Periodic Inflation Rate - Operation",null,"% p.p.",{"$f":"(1+F21)^(F16/12)-1","v":9.8000000000000309E-3}]
[]
[null,"Returns and Capital Structure",null,null,null,null,null,null,null,null,null,null,"Capacity Factor",0.35]
[null,null,"Equity Return",null,"% p.a.",{"$f":"'LCOE Summary'!D35","v":0.08},null,null,null,null,null,null,"CCR",{"$f":"F2","v":7.4280369199753948E-2}]
[null,null,"Base Rate (e.g. LIBOR)",null,"% p.a.",{"$f":"'LCOE Summary'!D36","v":2.2499999999999999E-2},null,null,null,null,null,null,"Fixed Cost",{"$f":"N26*N19","v":95.821676267682591}]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"'LCOE Summary'!D37","v":1.4E-2},null,null,null,null,null,null,"Fixed O&M",12.4]
[null,null,"Total Interest Rate",null,"% p.a.",{"$f":"F27+F28","v":3.6499999999999998E-2},null,null,null,null,null,null,"Total Fixed",{"$f":"N27+N28","v":108.2216762676826}]
[null,null,"Debt Percent",null,"%",{"$f":"'LCOE Summary'!D40","v":0.85},null,null,null,null,null,null,"Per MWH",{"$f":"N29*1000/(8760*N25)","v":35.297350380848862}]
[]
[null,"Construction",null,null,null,null,null,null,null,null,null,null,"Var O&M",1.66E-2]
[null,null,"Overnight Construction Cost",null,"Currency",1000,null,null,null,null,null,null,"per MWH",{"$f":"N32*1000","v":16.600000000000001}]
[null,null,"Construction Months",null,"Months",{"$f":"'LCOE Summary'!D34","v":1},null,null,null,null,null,null,"per kW-yt",{"$f":"N32*(8760*N25)","v":50.895600000000002}]
[null,null,"End of Construction Period",null,"Date",{"$f":"EDATE(F14,F34)","v":"2001-02-01"}]
[null,null,"Mean for S-Curve (Multiplied by Construction Months)",null,"%",0.5]
[null,null,"Mean Month of Construction for S-Curve Analysis",null,"Month",{"$f":"F36*F34","v":0.5}]
[null,null,"Standard Deviation for S-Curve (Multiply by Mean)",null,"%",7]
[null,null,"Standard Deviation of S-Curve",null,"Months",{"$f":"F37/F38","v":7.1428571428571425E-2}]
[]
[null,"Operating Period",null,null,null,null,null,null,null,null,null,null,"LCOE",{"$f":"N33+N30","v":51.897350380848863}]
[null,null,"Operating Years",null,"Years",{"$f":"'LCOE Summary'!D33","v":20}]
[null,null,"Operating Months",null,"Months",{"$f":"F42*12","v":240}]
[null,null,"Operating Periods",null,"Periods",{"$f":"F42*12/F16","v":20}]
[null,null,"COD",null,"Date",{"$f":"EDATE(F14,F34+F15)","v":"2001-03-01"}]
[null,null,"Decomissioning",null,"Date",{"$f":"EDATE(F45,F43)","v":"2021-03-01"}]
[]
[null,"Replacement Capital Expenditures and Decomissioning"]
[null,null,"Replacement Cost",null,"Currency",0]
[null,null,"Replacement Percent",null,"%",{"$f":"IF(F33,F49/F33)","v":0}]
[null,null,"Replacement Year",null,"Year",15]
[null,null,"Replacement Period",null,"Month",{"$f":"F51*12","v":180},null,null,null,null,null,{"$f":"F59","v":0.25}]
[null,null,"Replacement Date",null,"Date",{"$f":"EDATE(F45,F52)","v":"2016-03-01"},null,null,null,"Percent","Pre-tax Cost","After-tax ","WACC","Debt Cost","Risk Free","Equity"]
[null,null,null,null,null,null,null,null,"Debt",{"$f":"F30","v":0.85},{"$f":"F29","v":3.6499999999999998E-2},{"$f":"K54*(1-L52)","v":2.7374999999999997E-2},{"$f":"L54*J54","v":2.3268749999999998E-2}]
[null,null,"Decomissioning Cost (Residual as Negative)",null,"Currency",0,null,null,"Equity",{"$f":"1-J54","v":0.15000000000000002},{"$f":"F26","v":0.08},{"$f":"K55","v":0.08},{"$f":"L55*J55","v":1.2000000000000002E-2}]
[null,null,"Decommissioning Percent",null,"%",{"$f":"IF(F33,F55/F33)","v":0},null,null,"Total",{"$f":"SUM(J54:J55)","v":1},null,null,{"$f":"SUM(M54:M55)","v":3.5268750000000001E-2},null,{"$f":"F27","v":2.2499999999999999E-2},{"$f":"K55","v":0.08}]
[null,null,null,null,null,null,null,null,"Periodic WACC - Construction",null,null,null,{"$f":"(1+M56)^($F$15/12)-1","v":2.8925967450943446E-3},{"$f":"(1+K54)^($F$15/12)-1","v":2.9919380133611728E-3},{"$f":"(1+O56)^($F$15/12)-1","v":1.855937535336194E-3},{"$f":"(1+P56)^($F$15/12)-1","v":6.4340301100034303E-3}]
[null,"Taxes",null,null,null,null,null,null,"Periodic WACC - Operation",null,null,null,{"$f":"(1+M56)^($F$16/12)-1","v":3.526874999999996E-2},{"$f":"(1+K54)^($F$16/12)-1","v":3.6499999999999977E-2},{"$f":"(1+O56)^($F$15/12)-1","v":1.855937535336194E-3},{"$f":"(1+P56)^($F$16/12)-1","v":8.0000000000000071E-2}]
[null,null,"Income Tax Rate",null,"%",{"$f":"'LCOE Summary'!D41","v":0.25},21,null,"Real WACC - Construction",null,null,null,{"$f":"(1+M57)/(1+F22)-1","v":2.8925967450943446E-3}]
[null,null,"Tax Depreciation Life - Base Plant",null,"Years",25,null,null,"Real WACC - Operation",null,null,null,{"$f":"(1+M58)/(1+F23)-1","v":2.5221578530401967E-2}]
[null,null,"Tax Depreciation Factor",null,"VDB",1]
[null,null,"Apply Depreciation",null,"Switch",true]
[null,null,"Year",null,"Year ",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F62","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$60,I63,J63,$F$61),0)*$H$64","v":0.04},{"$f":"IFERROR(VDB(1,0,$F$60,J63,K63,$F$61),0)*$H$64","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge'!F16","v":12},null,null,null,{"$f":"J64/12*$F$65","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Remaining Life",null,"Years",{"$f":"F42-F51","v":5}]
[null,null,"Replacement Depreciation Life",null,"Years",{"$f":"MIN(F66,F60)","v":5}]
[null,null,"Annual Depreciation Rate - Base Plant",null,"% p.a.",null,null,{"$f":"F62","v":true},null,{"$f":"IFERROR(VDB(1,0,$F$67,I63,J63,$F$61),0)*$H$68","v":0.2},{"$f":"IFERROR(VDB(1,0,$F$67,J63,K63,$F$61),0)*$H$68","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Depreciation - Base Plant",null,"% p.p.",{"$f":"'Carrying Charge'!F65","v":12},null,null,null,{"$f":"J68/12*$F$69","v":0.2},{"$f":"K68/12*$F$69","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Construction Analyisis - Monthly Periods with S-Curve and Allocate the Total Construction Cost"]
[null,"Normal on Construction Period",null,null,"%",{"$f":"'Carrying Charge'!F37","v":0.5},{"$f":"'Carrying Charge'!F39","v":7.1428571428571425E-2},null,{"$f":"IFERROR(_xlfn.NORM.DIST(I4,$F$72,$G$72,0)*I5,0)","v":1.2788608571710432E-10},{"$f":"IFERROR(_xlfn.NORM.DIST(J4,$F$72,$G$72,0)*J5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(BV4,$F$72,$G$72,0)*BV5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(EH4,$F$72,$G$72,0)*EH5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(GT4,$F$72,$G$72,0)*GT5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(JF4,$F$72,$G$72,0)*JF5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(LR4,$F$72,$G$72,0)*LR5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(OD4,$F$72,$G$72,0)*OD5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(QP4,$F$72,$G$72,0)*QP5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(TB4,$F$72,$G$72,0)*TB5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(VN4,$F$72,$G$72,0)*VN5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(XZ4,$F$72,$G$72,0)*XZ5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AAL4,$F$72,$G$72,0)*AAL5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(ACX4,$F$72,$G$72,0)*ACX5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(_xlfn.NORM.DIST(AFJ4,$F$72,$G$72,0)*AFJ5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-Curve from Normalised ",null,null,"%",{"$f":"SUM(I72:KV72)","v":1.2788608571710432E-10},null,null,{"$f":"I72/$F$73","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI72/$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"'Carrying Charge'!F22","v":0},{"$f":"'Carrying Charge'!F23","v":9.8000000000000309E-3},null,{"$f":"IF(I5,$F$75,$G$75)","v":0},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(BU5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(EG5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(GS5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(JE5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(LQ5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(OC5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(QO5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(TA5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(VM5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(XY5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(AAK5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(ACW5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,{"$f":"IF(AFI5,$F$75,$G$75)","v":9.8000000000000309E-3},9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3,9.8000000000000309E-3]
[null,"Combined Inflation Index",null,null,"Index",null,null,1,{"$f":"H76*(1+I75)","v":1},{"$f":"I76*(1+J75)","v":1.0098},1.0196960400000001,1.0296890611920002,1.0397800139916817,1.0499698581288002,1.0602595627384623,1.0706501064532994,1.0811424774965417,1.0917376737760078,1.1024367029790128,1.113240582668207,1.1241503403783555,1.1351670137140635,1.1462916504484613,1.1575253086228563,1.1688690566473603,1.1803239734025044,1.1918911483418491,1.2035716815955992,1.2153666840752362,1.2272772775791736,1.2393045948994494,1.2514497799294642,1.263713987772773,1.2760983848529461,1.288604149024505,1.3012324696849453,1.3139845478878578,1.3268615964571588,1.3398648401024391,1.3529955155354429,1.3662548715876903,1.3796441693292498,1.3931646821886765,1.4068176960741257,1.4206045094956521,1.4345264336887096,1.4485847927388589,1.4627809237076996,1.4771161767600351,1.4915919152922836,1.506209516062148,1.5209703693195571,1.5358758789388889,1.55092746255249,1.5661265516855045,1.5814745918920226,1.5969730428925644,1.6126233787129116,1.6284270878242981,1.6443856732849762,1.6605006528831689,1.6767735592814241,1.6932059401623822,1.7097993583759736,1.7265553920880583,1.7434756349305214,1.7605616961528405,1.7778152007751384,1.795237789742735,1.8128311200822138,1.8305968650590196,1.8485367143365981,1.8666523741370968,{"$f":"BU76*(1+BV75)","v":1.8849455674036404},1.9034180339641962,1.9220715306970453,1.9409078316978763,1.9599287284485156,1.9791360299873111,1.9985315630811868,2.0181171723993825,2.0378947206888967,2.057866088951648,2.0780331766233742,2.0983979017542831,2.1189622011914753,2.1397280307631519,2.1606973654646309,2.1818721996461843,2.2032545472027167,2.2248464417653033,2.2466499368946033,2.2686671062761707,2.2909000439176772,2.3133508643480707,2.336021702818682,2.3589147155063053,2.3820320797182672,2.4053759940995065,2.4289486788416816,2.4527523758943302,2.4767893491780946,2.5010618848000399,2.5255722912710805,2.5503228997255372,2.5753160641428474,2.6005541615714476,2.6260395923548479,2.6517747803599256,2.6777621732074528,2.7040042425048858,2.7305034840814337,2.7572624182254319,2.7842835899240415,2.8115695691052971,2.8391229508825293,2.8669463558011783,2.8950424300880298,2.9234138459028927,2.9520633015927409,2.9809935219483497,3.0102072584634434,3.039707289596385,3.0694964210344295,3.0995774859605669,3.1299533453229804,3.1606268881071458,3.1916010316105958,3.2228787217203796,3.2544629331932393,3.2863566699385331,3.318562965303931,3.3510848823639097,3.383925514211076,3.4170879842503448,3.4505754464959981,3.4843910858716591,{"$f":"EG76*(1+EH75)","v":3.5185381185132014},3.5530197920746307,3.5878393860369622,3.6230002120201243,3.6585056140979217,3.6943589691160814,3.7305636870134191,3.7671232111461506,3.8040410186153828,3.8413206205978137,3.8789655626796722,3.9169794251939329,3.9553658235608338,3.9941284086317301,4.0332708670363209,4.0727969215332767,4.112710331364303,4.1530148926116732,4.193714438559268,4.234812840057149,4.2763140058897093,4.3182218831474284,4.3605404576022737,4.4032737540867766,4.446425836876827,4.4900008100782198,4.5340028180169867,4.5784360456335529,4.6233047188807621,4.668613105125794,4.714365513556027,4.7605662955888759,4.8072198452856467,4.8543305997694466,4.9019030396471877,4.9499416894357307,4.9984511179922011,5.0474359389485244,5.0969008111502196,5.1468504390994916,5.1972895734026672,5.2482230112220138,5.2996555967319896,5.3515922215799634,5.4040378253514474,5.4569973960398919,5.5104759705210826,5.5644786350321898,5.6190105256555052,5.6740768288069292,5.7296827817292373,5.7858336729901838,5.8425348429854882,5.899791684446746,5.9576096429543242,6.015994217455277,6.0749509607863388,6.134485480202045,6.1946034379080253,6.255310551599524,6.3166125950051999,6.3785153984362513,6.441024849340927,6.5041468928644681,{"$f":"GS76*(1+GT75)","v":6.5678875324145398},6.6322528302322024,6.6972489079684783,6.7628819472665693,6.8291581903497818,6.8960839406152097,6.9636655632332394,7.0319094857529256,7.1008221987133044,7.1704102562606948,7.24068027677205,7.3116389434844162,7.3832930051305636,7.4556492765808438,7.5287146394913362,7.6024960429583519,7.6770005041793441,7.7522351091203019,7.8282070131896813,7.9049234419189407,7.9823916916497462,8.0606191302279147,8.1396131977041488,8.2193814070416504,8.2999313448306591,8.3812706720100003,8.4634071245956992,8.5463485144167368,8.630102729858022,8.7146777366106303,8.8000815784294151,8.8863223778980238,8.9734083372014251,9.0613477389059991,9.1501489467472776,9.2398204064254017,9.3303706464083707,9.4218082787431729,9.5141419998748571,9.6073805914736301,9.7015329212700721,9.7966079438985183,9.8926147017487249,9.9895623258258635,10.087460036618957,10.186317144977822,10.286143052998606,10.386947254917992,10.488739338016188,10.591528983528747,10.695325967567328,10.800140162049487,10.905981535637572,11.012860154686821,11.120786184202753,11.22976988880794,11.339821633718259,11.450951885728697,11.56317121420884,11.676490292108086,11.790919896970745,11.906470911961058,12.023154326898277,12.140981239301881,{"$f":"JE76*(1+JF75)","v":12.259962855447041},12.380110491430422,12.50143557424644,12.623949642874056,12.747664349374222,12.872591459998089,12.998742856306071,13.126130536297872,13.254766615553592,13.384663328386019,13.515833029004202,13.648288192688444,13.78204141697679,13.917105422863163,14.053493056007222,14.191217287956093,14.330291217378063,14.470728071308368,14.61254120640719,14.755744110229982,14.900350402510236,15.046373836454837,15.193828300052095,15.342727817392607,15.493086550003055,15.644918798193086,15.798239002415379,15.953061744639049,16.109401749736513,16.267273886883931,16.426693170975394,16.587674764050952,16.750233976738652,16.914386269710693,17.080147255153857,17.247532698254364,17.416558518697258,17.587240792180491,17.759595751943859,17.93363979031291,18.109389460257976,18.286861476968504,18.466072719442796,18.647040232093335,18.829781226367849,19.014313082386256,19.20065335059364,19.388819753429459,19.578830187013068,19.770702722845797,19.964455609529686,20.160107274503076,20.357676325793207,20.557181553785981,20.758641933013084,20.962076623956612,21.167504974871388,21.374946523625127,21.584420999556652,21.79594832535231,22.009548618940762,22.225242195406384,22.443049568921367,22.662991454696797,{"$f":"LQ76*(1+LR75)","v":22.885088770952827},23.109362640908166,23.335834394789067,23.564525571858002,23.795457922462212,24.028653410102343,24.264134213521348,24.501922728813859,24.742041571556236,24.984513578957486,25.229361812031271,25.476609557789178,25.726280331455513,25.978397878703777,26.232986177915077,26.490069442458644,26.749672122994738,27.011818909800088,27.27653473511613,27.54384477552027,27.81377445432037,28.086349443972711,28.361595668523645,28.639539306075179,28.920206791274715,29.203624817829208,29.489820341043934,29.778820580386167,30.070653022073952,30.365345421690279,30.662925806822845,30.963422479729708,31.266864020031061,31.573279287427365,31.882697424444153,32.195147859203708,32.510660308223905,32.829264779244497,33.150991574081097,33.47587129150709,33.803934830163861,34.13521339149947,34.469738482736169,34.807541919866985,35.148655830681683,35.493112657822365,35.840945161869023,36.192186424455343,36.546869851415003,36.905029175958873,37.266698461883273,37.631912106809729,38.000704845456468,38.373111752941945,38.749168248120775,39.12891009695236,39.512373415902495,39.899594675378339,40.290610703197046,40.685458688088382,41.084176183231648,41.486801109827319,41.89337176070363,42.303926803958525,{"$f":"OC76*(1+OD75)","v":42.718505286637317},43.137146638446367,43.559890675503141,43.98677760412307,44.417848024643476,44.853142935284986,45.292703736050782,45.736572232664081,46.184790640544193,46.637401588821525,47.094448124391981,47.555973716011025,48.022022258427931,48.492638076560524,48.967865929710818,49.447751015821986,49.932338975777043,50.421675897739661,50.915808321537511,51.414783243088579,51.918648118870848,52.427450870435784,52.941239888966059,53.460064039877928,53.983972667468734,54.513015599609929,55.047243152486111,55.586706135380474,56.131455855507205,56.681544122891175,57.237023255295512,57.797946083197409,58.364365954812747,58.936336741169917,59.513912841233385,60.097149187077477,60.686101249110841,61.280825041352131,61.881377126757386,62.487814622599608,63.100195205901088,63.718577118918923,64.343019174684329,64.973580762596242,65.610321854069682,66.25330300823957,66.902585377720314,67.558230714421981,68.220301375423318,68.888860328902467,69.563971160125718,70.24569807749495,70.934105918654396,71.62926015665721,72.331226906192455,73.040072929873148,73.75586564458591,74.478673127902852,75.208564124556304,75.945608052976965,76.689875011896135,77.441435787012722,78.200361857725454,78.966725403931164,{"$f":"QO76*(1+QP75)","v":79.740599312889685},80.522057186156005,81.311173346580333,82.108022845376823,82.912681469261514,83.725225747660275,84.545732959987347,85.37428114299523,86.210949098196579,87.055816399358903,87.908963400072622,88.770471241393338,89.640421859558998,90.518897993782673,91.405983194121745,92.301761829424137,93.206319095352498,94.119741022486949,95.042114484507323,95.973527206455501,96.91406777307877,97.863825637254948,98.822891128500046,99.791355461559348,100.76931074508263,101.75684999038445,102.75406712029023,103.76105697806908,104.77791533645416,105.80473890675141,106.84162534803758,107.88867327644836,108.94598227455755,110.01365290084821,111.09178669927653,112.18048620892944,113.27985497377695,114.38999755251997,115.51101952853467,116.64302751991431,117.78612918960948,118.94043325566766,120.10604950157321,121.28308878668864,122.47166305679819,123.67188535475482,124.88386983123142,126.10773175557749,127.34358752678216,128.59155468454463,129.85175192045318,131.12429908927362,132.4093172203485,133.70692852910793,135.0172564286932,136.3404255416944,137.67656171200301,139.02579201678063,140.38824477854507,141.76404957737481,143.15333726323308,144.55623996841277,145.97289112010321,147.40342545308022,{"$f":"TA76*(1+TB75)","v":148.84797902252041},150.30668921694112,151.77969477126715,153.26713578002557,154.76915371066983,156.28589141703441,157.81749315292134,159.36410458581997,160.92587281076101,162.50294636430647,164.09547523867667,165.7036108960157,167.32750628279666,168.96731584436807,170.62319553964289,172.2953028559314,173.98379682391953,175.68883803279394,177.41058864551533,179.14921241424139,180.90487469590096,182.67774246792078,184.46798434410641,186.27577059067866,188.10127314246731,189.9446656192635,191.80612334233228,193.68582335108715,195.5839444199278,197.50066707524311,199.43617361258049,201.39064811398379,203.36427646550084,205.35724637486274,207.3697473893364,209.40197091375191,211.4541102287067,213.52636050894802,215.61891884193571,217.73198424658668,219.86575769220323,222.02044211758684,224.19624245033918,226.39336562635251,228.61202060949077,230.85241841146379,233.11477211189614,235.39929687859274,237.70620998800294,240.03573084588538,242.38808100817508,244.7634842020552,247.16216634723534,249.58435557743826,252.03028226209716,254.50017902826571,256.99428078274269,259.51282473441358,262.05605041681082,264.6241997108956,267.21751686806238,269.83624853336937,272.4806437689964,275.15095407793257,{"$f":"VM76*(1+VN75)","v":277.84743342789631},280.57033827548969,283.31992759058949,286.0964628809773,288.90020821721089,291.73143025773959,294.59039827426545,297.47738417735326,300.3926625422913,303.33651063520574,306.30920843943079,309.31103868213722,312.34228686122219,315.4032412724622,318.49419303693236,321.61543612869428,324.76726740275552,327.94998662330255,331.16389649221094,334.4093026778346,337.68651384407741,340.99584167974939,344.33760092821092,347.71210941730737,351.11968808959699,354.56066103287503,358.03535551099719,361.54410199500495,365.087234194556,368.66508908966267,372.27800696274136,375.92633143097623,379.61040947899983,383.33059149189404,387.0872312885146,390.88068615514203,394.71131687946246,398.57948778488122,402.48556676517308,406.42992531947181,410.41293858760264,414.43498538576114,418.49644824254159,422.5977134353185,426.73917102698465,430.92121490304913,435.14424280909901,439.40865638862817,443.71486122123673,448.06326686120485,452.45428687644466,456.88833888783381,461.36584460893459,465.88722988610215,470.45292473898598,475.06336340142803,479.71898436276206,484.42023040951716,489.16754866753047,493.96139064447226,498.8022122727881,503.69047395306143,508.62664059780144,513.61118167565996,{"$f":"XY76*(1+XZ75)","v":518.64457125608146},523.72728805439112,528.85981547732422,534.04264166900202,539.27625955735823,544.56116690102033,549.8978663366504,555.28686542674961,560.72867670793175,566.22381773966947,571.77281115351821,577.37618470282268,583.03447131291034,588.74820913177689,594.51794158126836,600.34421740876485,606.22759073937073,612.16862112861656,618.16787361567708,624.22591877711079,630.34333278112649,636.52069744238156,642.75860027731687,649.05763456003456,655.41839937872294,661.84149969263444,668.32754638962228,674.87715634424057,681.49095247641412,688.16956381068303,694.91362553602778,701.72377906628083,708.60067210113039,715.54495868772153,722.55729928286121,729.63836081583327,736.78881675182845,744.00934715599635,751.30063875812516,758.66338501795485,766.0982861911308,773.60604939580389,781.18738867988282,788.84302508894564,796.57368673481733,804.38010886481857,812.26303393169383,820.22321166422444,828.26139913853387,836.37836085009155,844.57486878642248,852.85170250052943,861.20964918503466,869.64950374704802,878.17206888376916,886.77815515883015,895.46858107938669,904.24417317396467,913.10576607106952,922.05420257856599,931.09033376383593,940.21501903472154,949.42912622126187,958.73353165823028,{"$f":"AAK76*(1+AAL75)","v":968.12912026848096},977.61678564711212,987.19743014645383,996.87196496188915,1006.6413102185157,1016.5063950586572,1026.468157730232,1036.5275456759882,1046.6855156236129,1056.9430336767243,1067.3010754067564,1077.7606259457425,1088.3226800800107,1098.9882423447948,1109.7583271197739,1120.6339587255477,1131.616171521058,1142.7060100019644,1153.9045288999837,1165.2127932832036,1176.631878657379,1188.1628710682214,1199.80686720469,1211.5649745032961,1223.4383112534283,1235.4280067037118,1247.5352011694083,1259.7610461408685,1272.1067043930491,1284.573350096101,1297.1621689270428,1309.8743581825279,1322.7111268927167,1335.6736959362654,1348.7632981564409,1361.981178478374,1375.328594027462,1388.8068142489312,1402.4171210285708,1416.1608088146509,1430.0391847410344,1444.0535687514966,1458.2052937252613,1472.495705603769,1486.9261635186861,1501.4980399211693,1516.2127207123967,1531.0716053753783,1546.0761071080572,1561.2276529577161,1576.5276839567018,1591.9776552594776,1607.5790362810205,1623.3333108365746,1639.2419772827732,1655.3065486601445,1671.5285528370139,1687.9095326548168,1704.451046074834,1721.1546663263675,1738.0219820563659,1755.0545974805184,1772.2541325358275,1789.6222230346787,{"$f":"ACW76*(1+ACX75)","v":1807.1605208204185},1824.8706939244587,1842.7544267249184,1860.8134201068226,1879.0493916238695,1897.4640756617835,1916.0592236032689,1934.8366039945811,1953.798002713728,1972.9452231403227,1992.2800863270979,2011.8044311731035,2031.5201145986,2051.4290117216665,2071.5330160365388,2091.8340395936971,2112.3340131817154,2133.0348865108963,2153.9386283987033,2175.0472269570105,2196.3626897811891,2217.887044141045,2239.6223371736273,2261.5706360779291,2283.7340283114927,2306.1146217889454,2328.7145450824773,2351.5359476242857,2374.5809999110038,2397.8518937101317,2421.3508422684909,2445.0800805227223,2469.041865311845,2493.2384755919011,2517.672212652702,2542.3454003366987,2567.2603852599987,2592.4195370355469,2617.8252484984955,2643.4799359337808,2669.3860393059317,2695.5460224911299,2721.9623735115429,2748.6376047719559,2775.574253298721,2802.7748809810487,2830.2420748146628,2857.9784471478465,2885.9866359298953,2914.2693049620084,2942.8291441506362,2971.6688697633126,3000.7912246869932,3030.1989786889258,3059.8949286800776,3089.8818989811425,3120.162741591158,3150.7403364587512,3181.6175917560472,3212.7974441552565,3244.2828591079783,3276.0768311272368,3308.1823840722836,3340.6025714361922,{"$f":"AFI76*(1+AFJ75)","v":3373.3404766362669},3406.3992133073025,3439.7819255977142,3473.4917884685719,3507.5320079955641,3541.9058216739209,3576.6164987263255,3611.6673404138437,3647.0616803498997,3682.802884817329,3718.894353088539,3755.3395177488069,3792.1418450227452,3829.3048351039683,3866.8320224879872,3904.7269763083696,3942.9933006761917,3981.6346350228187,4020.6546544460425,4060.057070059614,4099.8456293461986,4140.0241165137913,4180.5963528556267,4221.5661971136124,4262.937545845326,4304.71433379461,4346.9005342657974,4389.500159501602]
[null,"Inflation Index from COD",null,null,"Index"]
[]
[null,"Initial Construction without Inflation and Return",null,null,"Currency",{"$f":"'Carrying Charge'!F33","v":1000},null,null,{"$f":"$F$79*I73","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*BU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*EG73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*GS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*JE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*LQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*OC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*QO73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*TA73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*VM73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*XY73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*AAK73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*ACW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$79*AFI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction with Inflation - Conversion of Overnight Cost",null,null,null,null,null,null,{"$f":"I79*I76","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU79*BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG79*EG76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS79*GS76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE79*JE76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ79*LQ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC79*OC76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO79*QO76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA79*TA76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM79*VM76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY79*XY76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK79*AAK76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW79*ACW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI79*AFI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final Period of Construction",null,null,"Switch",{"$f":"EDATE(E7,E5)","v":"2001-02-01"},null,null,{"$f":"$F$81=I7","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=BU7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=EG7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=GS7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=JE7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=LQ7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=OC7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=QO7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=TA7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=VM7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=XY7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=AAK7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=ACW7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$81=AFI7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Construction Work Balance Including Equity and Debt Return"]
[null,null,"Open Balance",null,"Currency",null,null,null,{"$f":"H88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OB88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SZ88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"UR88","v":0},{"$f":"US88","v":0},{"$f":"UT88","v":0},{"$f":"UU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XG88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ZS88","v":0},{"$f":"ZT88","v":0},{"$f":"ZU88","v":0},{"$f":"ZV88","v":0},{"$f":"ZW88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACI88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AEU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Accrued Return (Annual and Periodic @ WACC)",null,"Currency",{"$f":"'Carrying Charge'!M57","v":2.8925967450943446E-3},null,null,{"$f":"I84*$F$85","v":0},{"$f":"J84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ84*$F$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction with Inflation from Above",null,"Currency",null,null,null,{"$f":"I80","v":1000},{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Transferred to Plant (last month of Construction)",null,"Currency",null,null,null,{"$f":"(I84+I86+I85)*I81","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU84+BU86+BU85)*BU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG84+EG86+EG85)*EG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS84+GS86+GS85)*GS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE84+JE86+JE85)*JE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ84+LQ86+LQ85)*LQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC84+OC86+OC85)*OC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO84+QO86+QO85)*QO81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA84+TA86+TA85)*TA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM84+VM86+VM85)*VM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY84+XY86+XY85)*XY81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK84+AAK86+AAK85)*AAK81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW84+ACW86+ACW85)*ACW81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI84+AFI86+AFI85)*AFI81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,"Currency",null,null,null,{"$f":"I84+I86+I85-I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU84+BU86+BU85-BU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG84+EG86+EG85-EG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS84+GS86+GS85-GS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE84+JE86+JE85-JE87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ84+LQ86+LQ85-LQ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC84+OC86+OC85-OC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO84+QO86+QO85-QO87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA84+TA86+TA85-TA87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM84+VM86+VM85-VM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY84+XY86+XY85-XY87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK84+AAK86+AAK85-AAK87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW84+ACW86+ACW85-ACW87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI84+AFI86+AFI85-AFI87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Nominal Cost",null,null,"Currency",{"$f":"SUM(87:87)","v":1000}]
[null,"PV of Construction Nominal Construction",null,null,"Currency",{"$f":"XNPV(G91,I87:AGK87,I8:AGK8)","v":1000},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[]
["Replacement and Decommissioning -- Costs that are Spread over the Operating Project Life by Moving to Current Values"]
[null,"Replacement Period (Date/Check)",null,null,"Switch",{"$f":"'Carrying Charge'!F53","v":"2016-03-01"},{"$f":"COUNTIF(I94:AGK94,TRUE)","v":1},null,{"$f":"$F$94=I7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=BU7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=EG7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=GS7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=JE7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=LQ7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=OC7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=QO7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=TA7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=VM7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=XY7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=AAK7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=ACW7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$94=AFI7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Replacement without Inflation",null,null,"Currency",{"$f":"'Carrying Charge'!F49","v":0},null,null,{"$f":"I94*$F$95","v":0},{"$f":"J94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ94*$F$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement with Inflation",null,null,"Currency",{"$f":"SUM(I96:AGK96)","v":0},null,null,{"$f":"I95*I76","v":0},{"$f":"J95*J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV95*BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH95*EH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT95*GT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF95*JF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR95*LR76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD95*OD76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP95*QP76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB95*TB76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN95*VN76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ95*XZ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL95*AAL76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX95*ACX76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ95*AFJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decomissioning Date",null,null,"Switch",{"$f":"EDATE(F46,-F6)","v":"2020-03-01"},null,null,{"$f":"$F$97=I7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=BU7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=EG7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=GS7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=JE7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=LQ7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=OC7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=QO7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=TA7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=VM7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=XY7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=AAK7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=ACW7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$97=AFI7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Real Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge'!F55","v":0},null,null,{"$f":"$F$98*I97","v":0},{"$f":"$F$98*J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*EH97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*GT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*JF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*LR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*OD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*QP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*TB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*VN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*XZ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*AAL97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*ACX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*AFJ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nominal Decomissioning",null,null,"Currency",{"$f":"SUM(I99:AGK99)","v":0},null,null,{"$f":"I98*I76","v":0},{"$f":"J98*J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98*BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98*EH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98*GT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF98*JF76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR98*LR76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD98*OD76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP98*QP76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB98*TB76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN98*VN76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ98*XZ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL98*AAL76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX98*ACX76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ98*AFJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Replacement and Decomissioning",null,"Currency",null,null,null,{"$f":"I99+I96","v":0},{"$f":"J99+J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV99+BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH99+EH96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT99+GT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF99+JF96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR99+LR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD99+OD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP99+QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB99+TB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN99+VN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ99+XZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL99+AAL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX99+ACX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ99+AFJ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation  (COD)",null,null,"Date",{"$f":"EOMONTH(F35,0)","v":"2001-02-28"},null,null,{"$f":"IF(I5,$F$102,I8)","v":"2001-02-28"},{"$f":"IF(J5,$F$102,J8)","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"IF(BV5,$F$102,BV8)","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"IF(EH5,$F$102,EH8)","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"IF(GT5,$F$102,GT8)","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"IF(JF5,$F$102,JF8)","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"IF(LR5,$F$102,LR8)","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"IF(OD5,$F$102,OD8)","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"IF(QP5,$F$102,QP8)","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"IF(TB5,$F$102,TB8)","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"IF(VN5,$F$102,VN8)","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"IF(XZ5,$F$102,XZ8)","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"IF(AAL5,$F$102,AAL8)","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"IF(ACX5,$F$102,ACX8)","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"IF(AFJ5,$F$102,AFJ8)","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Rate",null,null,"Currency",{"$f":"XNPV(G104,I96:AGK96,I8:AGK8)","v":0},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2},null,null,{"$f":"F34","v":1}]
[null,"Nominal NPV of Replacement and Decom to End of Constr.",null,null,"Currency",{"$f":"XNPV(G105,I100:AGK100,I102:AGK102)","v":0},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[]
[null,"Date for Decommissioning/Residual Calculation",null,null,null,null,null,null,{"$f":"I102","v":"2001-02-28"},{"$f":"J102","v":"2002-02-28"},"2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29","2065-02-28",{"$f":"BV102","v":"2066-02-28"},"2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29","2129-02-28",{"$f":"EH102","v":"2130-02-28"},"2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29","2193-02-28",{"$f":"GT102","v":"2194-02-28"},"2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29","2257-02-28",{"$f":"JF102","v":"2258-02-28"},"2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29","2321-02-28",{"$f":"LR102","v":"2322-02-28"},"2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29","2385-02-28",{"$f":"OD102","v":"2386-02-28"},"2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29","2449-02-28",{"$f":"QP102","v":"2450-02-28"},"2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29","2513-02-28",{"$f":"TB102","v":"2514-02-28"},"2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29","2577-02-28",{"$f":"VN102","v":"2578-02-28"},"2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29","2641-02-28",{"$f":"XZ102","v":"2642-02-28"},"2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29","2705-02-28",{"$f":"AAL102","v":"2706-02-28"},"2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29","2769-02-28",{"$f":"ACX102","v":"2770-02-28"},"2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29","2833-02-28",{"$f":"AFJ102","v":"2834-02-28"},"2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"Nominal NPV of Replacement/Decommissioning",null,null,"Currency",{"$f":"XNPV(G109,I99:AGK99,I7:AGK7)","v":0},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[null,"Nominal NPV of Replacement to End of Constr.",null,null,"Currency",{"$f":"XNPV(G110,I99:AGK99,I107:AGK107)","v":0},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[]
["Tax Depreciation Shield - Compute from the Capital Cost Including IDC and Spread the Benefit over the Entire Operating Period"]
[null,"Operating Period",null,null,"Period",null,null,null,{"$f":"H113+I9","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"BT113+BU9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"EF113+EG9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"GR113+GS9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"JD113+JE9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"LP113+LQ9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"OB113+OC9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"QN113+QO9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"SZ113+TA9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"VL113+VM9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"XX113+XY9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AAJ113+AAK9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ACV113+ACW9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"AFH113+AFI9","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Operating Year (ROUNDUP)",null,null,"Year",{"$f":"12/F16","v":1},null,null,{"$f":"ROUNDUP(I113/$F$114,0)","v":0},{"$f":"ROUNDUP(J113/$F$114,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(BV113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(EH113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(GT113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JF113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LR113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OD113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QP113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TB113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VN113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(XZ113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAL113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(ACX113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AFJ113/$F$114,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Depreciation Rate (LOOKUP)",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I114,63:63,65:65)*I9","v":0},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU114,63:63,65:65)*BU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG114,63:63,65:65)*EG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS114,63:63,65:65)*GS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE114,63:63,65:65)*JE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ114,63:63,65:65)*LQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC114,63:63,65:65)*OC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO114,63:63,65:65)*QO9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA114,63:63,65:65)*TA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM114,63:63,65:65)*VM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY114,63:63,65:65)*XY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK114,63:63,65:65)*AAK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW114,63:63,65:65)*ACW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI114,63:63,65:65)*AFI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement Period",null,null,"Period",null,null,null,{"$f":"H116+I94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT116+BU94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF116+EG94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR116+GS94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD116+JE94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LP116+LQ94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OB116+OC94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QN116+QO94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SZ116+TA94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VL116+VM94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XX116+XY94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAJ116+AAK94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ACV116+ACW94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AFH116+AFI94","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Replacement Year (ROUNDUP)",null,null,"Year",{"$f":"'Carrying Charge'!F114","v":1},null,null,{"$f":"ROUNDUP(I116/$F$117,0)","v":0},{"$f":"ROUNDUP(J116/$F$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(BV116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EH116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(GT116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(JF116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(LR116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(OD116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(QP116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(TB116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(VN116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(XZ116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AAL116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(ACX116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(AFJ116/$F$117,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Depreciation Rate on Replacement",null,null,"Percent",null,null,null,{"$f":"LOOKUP(I117,63:63,69:69)*I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BU117,63:63,69:69)*BU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EG117,63:63,69:69)*EG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GS117,63:63,69:69)*GS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JE117,63:63,69:69)*JE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LQ117,63:63,69:69)*LQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(OC117,63:63,69:69)*OC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(QO117,63:63,69:69)*QO9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(TA117,63:63,69:69)*TA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(VM117,63:63,69:69)*VM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(XY117,63:63,69:69)*XY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AAK117,63:63,69:69)*AAK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(ACW117,63:63,69:69)*ACW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AFI117,63:63,69:69)*AFI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Expense on Base",null,null,"Currency",{"$f":"'Carrying Charge'!F90","v":1000},null,null,{"$f":"$F$120*I115","v":0},{"$f":"$F$120*J115","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EH115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*GT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*JF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*LR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*OD115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*QP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*TB115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*VN115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*XZ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AAL115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*ACX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*AFJ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense on Replacement",null,null,"Currency",{"$f":"'Carrying Charge'!F96","v":0},null,null,{"$f":"$F$121*I118","v":0},{"$f":"$F$121*J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*EH118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*GT118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*JF118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*LR118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*OD118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*QP118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*TB118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*VN118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*XZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AAL118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*ACX118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$121*AFJ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduction on Decomissioning",null,null,"Currency",{"$f":"'Carrying Charge'!F99","v":0},null,null,{"$f":"$F$122*I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*BU97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*EG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*GS97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*JE97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*LQ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*OC97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*QO97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*TA97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*VM97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*XY97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*AAK97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*ACW97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$122*AFI97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Taxable Deductions",null,"Currency",null,null,null,{"$f":"SUM(I120:I122)","v":0},{"$f":"SUM(J120:J122)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV120:BV122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH120:EH122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT120:GT122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF120:JF122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR120:LR122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD120:OD122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP120:QP122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB120:TB122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN120:VN122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ120:XZ122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL120:AAL122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX120:ACX122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ120:AFJ122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield",null,"Currency",{"$f":"'Carrying Charge'!F59","v":0.25},null,null,{"$f":"$F$124*I123","v":0},{"$f":"$F$124*J123","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*BV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*EH123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*GT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*JF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*LR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*OD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*QP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*TB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*VN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*XZ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*AAL123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*ACX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*AFJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Date for PV Calculation",null,null,null,null,null,null,{"$f":"I102","v":"2001-02-28"},"2002-02-28","2003-02-28","2004-02-29","2005-02-28","2006-02-28","2007-02-28","2008-02-29","2009-02-28","2010-02-28","2011-02-28","2012-02-29","2013-02-28","2014-02-28","2015-02-28","2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29","2021-02-28","2022-02-28","2023-02-28","2024-02-29","2025-02-28","2026-02-28","2027-02-28","2028-02-29","2029-02-28","2030-02-28","2031-02-28","2032-02-29","2033-02-28","2034-02-28","2035-02-28","2036-02-29","2037-02-28","2038-02-28","2039-02-28","2040-02-29","2041-02-28","2042-02-28","2043-02-28","2044-02-29","2045-02-28","2046-02-28","2047-02-28","2048-02-29","2049-02-28","2050-02-28","2051-02-28","2052-02-29","2053-02-28","2054-02-28","2055-02-28","2056-02-29","2057-02-28","2058-02-28","2059-02-28","2060-02-29","2061-02-28","2062-02-28","2063-02-28","2064-02-29",{"$f":"BU102","v":"2065-02-28"},"2066-02-28","2067-02-28","2068-02-29","2069-02-28","2070-02-28","2071-02-28","2072-02-29","2073-02-28","2074-02-28","2075-02-28","2076-02-29","2077-02-28","2078-02-28","2079-02-28","2080-02-29","2081-02-28","2082-02-28","2083-02-28","2084-02-29","2085-02-28","2086-02-28","2087-02-28","2088-02-29","2089-02-28","2090-02-28","2091-02-28","2092-02-29","2093-02-28","2094-02-28","2095-02-28","2096-02-29","2097-02-28","2098-02-28","2099-02-28","2100-02-28","2101-02-28","2102-02-28","2103-02-28","2104-02-29","2105-02-28","2106-02-28","2107-02-28","2108-02-29","2109-02-28","2110-02-28","2111-02-28","2112-02-29","2113-02-28","2114-02-28","2115-02-28","2116-02-29","2117-02-28","2118-02-28","2119-02-28","2120-02-29","2121-02-28","2122-02-28","2123-02-28","2124-02-29","2125-02-28","2126-02-28","2127-02-28","2128-02-29",{"$f":"EG102","v":"2129-02-28"},"2130-02-28","2131-02-28","2132-02-29","2133-02-28","2134-02-28","2135-02-28","2136-02-29","2137-02-28","2138-02-28","2139-02-28","2140-02-29","2141-02-28","2142-02-28","2143-02-28","2144-02-29","2145-02-28","2146-02-28","2147-02-28","2148-02-29","2149-02-28","2150-02-28","2151-02-28","2152-02-29","2153-02-28","2154-02-28","2155-02-28","2156-02-29","2157-02-28","2158-02-28","2159-02-28","2160-02-29","2161-02-28","2162-02-28","2163-02-28","2164-02-29","2165-02-28","2166-02-28","2167-02-28","2168-02-29","2169-02-28","2170-02-28","2171-02-28","2172-02-29","2173-02-28","2174-02-28","2175-02-28","2176-02-29","2177-02-28","2178-02-28","2179-02-28","2180-02-29","2181-02-28","2182-02-28","2183-02-28","2184-02-29","2185-02-28","2186-02-28","2187-02-28","2188-02-29","2189-02-28","2190-02-28","2191-02-28","2192-02-29",{"$f":"GS102","v":"2193-02-28"},"2194-02-28","2195-02-28","2196-02-29","2197-02-28","2198-02-28","2199-02-28","2200-02-28","2201-02-28","2202-02-28","2203-02-28","2204-02-29","2205-02-28","2206-02-28","2207-02-28","2208-02-29","2209-02-28","2210-02-28","2211-02-28","2212-02-29","2213-02-28","2214-02-28","2215-02-28","2216-02-29","2217-02-28","2218-02-28","2219-02-28","2220-02-29","2221-02-28","2222-02-28","2223-02-28","2224-02-29","2225-02-28","2226-02-28","2227-02-28","2228-02-29","2229-02-28","2230-02-28","2231-02-28","2232-02-29","2233-02-28","2234-02-28","2235-02-28","2236-02-29","2237-02-28","2238-02-28","2239-02-28","2240-02-29","2241-02-28","2242-02-28","2243-02-28","2244-02-29","2245-02-28","2246-02-28","2247-02-28","2248-02-29","2249-02-28","2250-02-28","2251-02-28","2252-02-29","2253-02-28","2254-02-28","2255-02-28","2256-02-29",{"$f":"JE102","v":"2257-02-28"},"2258-02-28","2259-02-28","2260-02-29","2261-02-28","2262-02-28","2263-02-28","2264-02-29","2265-02-28","2266-02-28","2267-02-28","2268-02-29","2269-02-28","2270-02-28","2271-02-28","2272-02-29","2273-02-28","2274-02-28","2275-02-28","2276-02-29","2277-02-28","2278-02-28","2279-02-28","2280-02-29","2281-02-28","2282-02-28","2283-02-28","2284-02-29","2285-02-28","2286-02-28","2287-02-28","2288-02-29","2289-02-28","2290-02-28","2291-02-28","2292-02-29","2293-02-28","2294-02-28","2295-02-28","2296-02-29","2297-02-28","2298-02-28","2299-02-28","2300-02-28","2301-02-28","2302-02-28","2303-02-28","2304-02-29","2305-02-28","2306-02-28","2307-02-28","2308-02-29","2309-02-28","2310-02-28","2311-02-28","2312-02-29","2313-02-28","2314-02-28","2315-02-28","2316-02-29","2317-02-28","2318-02-28","2319-02-28","2320-02-29",{"$f":"LQ102","v":"2321-02-28"},"2322-02-28","2323-02-28","2324-02-29","2325-02-28","2326-02-28","2327-02-28","2328-02-29","2329-02-28","2330-02-28","2331-02-28","2332-02-29","2333-02-28","2334-02-28","2335-02-28","2336-02-29","2337-02-28","2338-02-28","2339-02-28","2340-02-29","2341-02-28","2342-02-28","2343-02-28","2344-02-29","2345-02-28","2346-02-28","2347-02-28","2348-02-29","2349-02-28","2350-02-28","2351-02-28","2352-02-29","2353-02-28","2354-02-28","2355-02-28","2356-02-29","2357-02-28","2358-02-28","2359-02-28","2360-02-29","2361-02-28","2362-02-28","2363-02-28","2364-02-29","2365-02-28","2366-02-28","2367-02-28","2368-02-29","2369-02-28","2370-02-28","2371-02-28","2372-02-29","2373-02-28","2374-02-28","2375-02-28","2376-02-29","2377-02-28","2378-02-28","2379-02-28","2380-02-29","2381-02-28","2382-02-28","2383-02-28","2384-02-29",{"$f":"OC102","v":"2385-02-28"},"2386-02-28","2387-02-28","2388-02-29","2389-02-28","2390-02-28","2391-02-28","2392-02-29","2393-02-28","2394-02-28","2395-02-28","2396-02-29","2397-02-28","2398-02-28","2399-02-28","2400-02-29","2401-02-28","2402-02-28","2403-02-28","2404-02-29","2405-02-28","2406-02-28","2407-02-28","2408-02-29","2409-02-28","2410-02-28","2411-02-28","2412-02-29","2413-02-28","2414-02-28","2415-02-28","2416-02-29","2417-02-28","2418-02-28","2419-02-28","2420-02-29","2421-02-28","2422-02-28","2423-02-28","2424-02-29","2425-02-28","2426-02-28","2427-02-28","2428-02-29","2429-02-28","2430-02-28","2431-02-28","2432-02-29","2433-02-28","2434-02-28","2435-02-28","2436-02-29","2437-02-28","2438-02-28","2439-02-28","2440-02-29","2441-02-28","2442-02-28","2443-02-28","2444-02-29","2445-02-28","2446-02-28","2447-02-28","2448-02-29",{"$f":"QO102","v":"2449-02-28"},"2450-02-28","2451-02-28","2452-02-29","2453-02-28","2454-02-28","2455-02-28","2456-02-29","2457-02-28","2458-02-28","2459-02-28","2460-02-29","2461-02-28","2462-02-28","2463-02-28","2464-02-29","2465-02-28","2466-02-28","2467-02-28","2468-02-29","2469-02-28","2470-02-28","2471-02-28","2472-02-29","2473-02-28","2474-02-28","2475-02-28","2476-02-29","2477-02-28","2478-02-28","2479-02-28","2480-02-29","2481-02-28","2482-02-28","2483-02-28","2484-02-29","2485-02-28","2486-02-28","2487-02-28","2488-02-29","2489-02-28","2490-02-28","2491-02-28","2492-02-29","2493-02-28","2494-02-28","2495-02-28","2496-02-29","2497-02-28","2498-02-28","2499-02-28","2500-02-28","2501-02-28","2502-02-28","2503-02-28","2504-02-29","2505-02-28","2506-02-28","2507-02-28","2508-02-29","2509-02-28","2510-02-28","2511-02-28","2512-02-29",{"$f":"TA102","v":"2513-02-28"},"2514-02-28","2515-02-28","2516-02-29","2517-02-28","2518-02-28","2519-02-28","2520-02-29","2521-02-28","2522-02-28","2523-02-28","2524-02-29","2525-02-28","2526-02-28","2527-02-28","2528-02-29","2529-02-28","2530-02-28","2531-02-28","2532-02-29","2533-02-28","2534-02-28","2535-02-28","2536-02-29","2537-02-28","2538-02-28","2539-02-28","2540-02-29","2541-02-28","2542-02-28","2543-02-28","2544-02-29","2545-02-28","2546-02-28","2547-02-28","2548-02-29","2549-02-28","2550-02-28","2551-02-28","2552-02-29","2553-02-28","2554-02-28","2555-02-28","2556-02-29","2557-02-28","2558-02-28","2559-02-28","2560-02-29","2561-02-28","2562-02-28","2563-02-28","2564-02-29","2565-02-28","2566-02-28","2567-02-28","2568-02-29","2569-02-28","2570-02-28","2571-02-28","2572-02-29","2573-02-28","2574-02-28","2575-02-28","2576-02-29",{"$f":"VM102","v":"2577-02-28"},"2578-02-28","2579-02-28","2580-02-29","2581-02-28","2582-02-28","2583-02-28","2584-02-29","2585-02-28","2586-02-28","2587-02-28","2588-02-29","2589-02-28","2590-02-28","2591-02-28","2592-02-29","2593-02-28","2594-02-28","2595-02-28","2596-02-29","2597-02-28","2598-02-28","2599-02-28","2600-02-28","2601-02-28","2602-02-28","2603-02-28","2604-02-29","2605-02-28","2606-02-28","2607-02-28","2608-02-29","2609-02-28","2610-02-28","2611-02-28","2612-02-29","2613-02-28","2614-02-28","2615-02-28","2616-02-29","2617-02-28","2618-02-28","2619-02-28","2620-02-29","2621-02-28","2622-02-28","2623-02-28","2624-02-29","2625-02-28","2626-02-28","2627-02-28","2628-02-29","2629-02-28","2630-02-28","2631-02-28","2632-02-29","2633-02-28","2634-02-28","2635-02-28","2636-02-29","2637-02-28","2638-02-28","2639-02-28","2640-02-29",{"$f":"XY102","v":"2641-02-28"},"2642-02-28","2643-02-28","2644-02-29","2645-02-28","2646-02-28","2647-02-28","2648-02-29","2649-02-28","2650-02-28","2651-02-28","2652-02-29","2653-02-28","2654-02-28","2655-02-28","2656-02-29","2657-02-28","2658-02-28","2659-02-28","2660-02-29","2661-02-28","2662-02-28","2663-02-28","2664-02-29","2665-02-28","2666-02-28","2667-02-28","2668-02-29","2669-02-28","2670-02-28","2671-02-28","2672-02-29","2673-02-28","2674-02-28","2675-02-28","2676-02-29","2677-02-28","2678-02-28","2679-02-28","2680-02-29","2681-02-28","2682-02-28","2683-02-28","2684-02-29","2685-02-28","2686-02-28","2687-02-28","2688-02-29","2689-02-28","2690-02-28","2691-02-28","2692-02-29","2693-02-28","2694-02-28","2695-02-28","2696-02-29","2697-02-28","2698-02-28","2699-02-28","2700-02-28","2701-02-28","2702-02-28","2703-02-28","2704-02-29",{"$f":"AAK102","v":"2705-02-28"},"2706-02-28","2707-02-28","2708-02-29","2709-02-28","2710-02-28","2711-02-28","2712-02-29","2713-02-28","2714-02-28","2715-02-28","2716-02-29","2717-02-28","2718-02-28","2719-02-28","2720-02-29","2721-02-28","2722-02-28","2723-02-28","2724-02-29","2725-02-28","2726-02-28","2727-02-28","2728-02-29","2729-02-28","2730-02-28","2731-02-28","2732-02-29","2733-02-28","2734-02-28","2735-02-28","2736-02-29","2737-02-28","2738-02-28","2739-02-28","2740-02-29","2741-02-28","2742-02-28","2743-02-28","2744-02-29","2745-02-28","2746-02-28","2747-02-28","2748-02-29","2749-02-28","2750-02-28","2751-02-28","2752-02-29","2753-02-28","2754-02-28","2755-02-28","2756-02-29","2757-02-28","2758-02-28","2759-02-28","2760-02-29","2761-02-28","2762-02-28","2763-02-28","2764-02-29","2765-02-28","2766-02-28","2767-02-28","2768-02-29",{"$f":"ACW102","v":"2769-02-28"},"2770-02-28","2771-02-28","2772-02-29","2773-02-28","2774-02-28","2775-02-28","2776-02-29","2777-02-28","2778-02-28","2779-02-28","2780-02-29","2781-02-28","2782-02-28","2783-02-28","2784-02-29","2785-02-28","2786-02-28","2787-02-28","2788-02-29","2789-02-28","2790-02-28","2791-02-28","2792-02-29","2793-02-28","2794-02-28","2795-02-28","2796-02-29","2797-02-28","2798-02-28","2799-02-28","2800-02-29","2801-02-28","2802-02-28","2803-02-28","2804-02-29","2805-02-28","2806-02-28","2807-02-28","2808-02-29","2809-02-28","2810-02-28","2811-02-28","2812-02-29","2813-02-28","2814-02-28","2815-02-28","2816-02-29","2817-02-28","2818-02-28","2819-02-28","2820-02-29","2821-02-28","2822-02-28","2823-02-28","2824-02-29","2825-02-28","2826-02-28","2827-02-28","2828-02-29","2829-02-28","2830-02-28","2831-02-28","2832-02-29",{"$f":"AFI102","v":"2833-02-28"},"2834-02-28","2835-02-28","2836-02-29","2837-02-28","2838-02-28","2839-02-28","2840-02-29","2841-02-28","2842-02-28","2843-02-28","2844-02-29","2845-02-28","2846-02-28","2847-02-28","2848-02-29","2849-02-28","2850-02-28","2851-02-28","2852-02-29","2853-02-28","2854-02-28","2855-02-28","2856-02-29","2857-02-28","2858-02-28","2859-02-28","2860-02-29","2861-02-28"]
[]
[null,"PV of Tax Shield",null,null,"Currency",{"$f":"XNPV(G128,I124:AGK124,I8:AGK8)","v":141.7493227851748},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[null,"PV of Tax Shield to COD",null,null,"Currency",{"$f":"XNPV(G129,I124:AGK124,I126:AGK126)","v":141.7493227851748},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[]
["Computation of Level Payment  in Real Terms"]
[null,"Payment from COD"]
[null,null,"Base Construction",null,"Currency",{"$f":"'Carrying Charge'!F90","v":1000}]
[null,null,"Add: Replacement and Decommissioning",null,"Currency",{"$f":"'Carrying Charge'!F105","v":0}]
[null,null,"Less: PV of Tax Shield",null,"Currency",{"$f":"-F129","v":-141.7493227851748}]
[null,null,null,"Total Base for Payment Function","Currency",{"$f":"SUM(F133:F135)","v":858.25067721482515}]
[]
[null,null,"Inflation from COD",null,"Index",{"$f":"'Carrying Charge'!F23","v":9.8000000000000309E-3},null,1,{"$f":"H138*(1+$F$138*I9)","v":1},1.0098,1.0196960400000001,1.0296890611920002,1.0397800139916817,1.0499698581288002,1.0602595627384623,1.0706501064532994,1.0811424774965417,1.0917376737760078,1.1024367029790128,1.113240582668207,1.1241503403783555,1.1351670137140635,1.1462916504484613,1.1575253086228563,1.1688690566473603,1.1803239734025044,1.1918911483418491,1.2035716815955992,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"BT138*(1+$F$138*BU9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"EF138*(1+$F$138*EG9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"GR138*(1+$F$138*GS9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"JD138*(1+$F$138*JE9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"LP138*(1+$F$138*LQ9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"OB138*(1+$F$138*OC9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"QN138*(1+$F$138*QO9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"SZ138*(1+$F$138*TA9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"VL138*(1+$F$138*VM9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"XX138*(1+$F$138*XY9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"AAJ138*(1+$F$138*AAK9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"ACV138*(1+$F$138*ACW9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,{"$f":"AFH138*(1+$F$138*AFI9)","v":1.2153666840752362},1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362,1.2153666840752362]
[null,null,"Payment at COD from rate, period and base",null,"Periods/Rate",{"$f":"'Carrying Charge'!F44","v":20},{"$f":"'Carrying Charge'!M60","v":2.5221578530401967E-2}]
[null,null,"Payment Real with PMT Function",null,"Currency",{"$f":"PMT(G139,F139,-F136)","v":55.169614675990751}]
[null,null,"Annual Payment Before Tax",null,"Currency",{"$f":"'Carrying Charge'!F140","v":55.169614675990751},null,{"$f":"$F$141*H138*H9","v":0},0,55.710276899815462,56.256237613433662,56.807548742045313,57.364262719717352,57.92643249437058,58.49411153281541,59.067353825837003,59.646213893330206,60.230746789484847,60.8210081080218,61.417053987480408,62.01894111655772,62.626726739499993,63.240468661547091,63.860225254430254,64.486055461923669,65.118018805450518,65.756175389743944,66.400585908563443,67.051311650467369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*BT138*BT9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*EF138*EF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*GR138*GR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*JD138*JD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*LP138*LP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*OB138*OB9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*QN138*QN9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*SZ138*SZ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*VL138*VL9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*XX138*XX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AAJ138*AAJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*ACV138*ACV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$141*AFH138*AFH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Adder (t/(1-t)",null,"%",{"$f":"F59/(1-F59)","v":0.33333333333333331},null,{"$f":"$F$142*H141","v":0},{"$f":"$F$142*I141","v":0},18.570092299938487,18.752079204477887,18.935849580681769,19.12142090657245,19.30881083145686,19.498037177605134,19.689117941945668,19.882071297776733,20.076915596494949,20.273669369340599,20.472351329160134,20.672980372185904,20.875575579833331,21.080156220515697,21.28674175147675,21.495351820641222,21.706006268483506,21.918725129914648,22.133528636187812,22.350437216822456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*BU141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*EG141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*GS141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*JE141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*LQ141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*OC141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*QO141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*TA141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*VM141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*XY141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*AAK141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*ACW141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$142*AFI141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Payment Including Taxes",null,null,null,{"$f":"H141+H142","v":0},{"$f":"I141+I142","v":0},74.280369199753949,75.008316817911549,75.743398322727074,76.485683626289799,77.23524332582744,77.992148710420537,78.756471767782671,79.528285191106932,80.307662385979796,81.094677477362396,81.889405316640534,82.691921488743617,83.502302319333324,84.320624882062788,85.146967005907001,85.981407282564888,86.824025073934024,87.674900519658593,88.534114544751247,89.401748867289825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU141+BU142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG141+EG142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS141+GS142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE141+JE142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ141+LQ142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC141+OC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO141+QO142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA141+TA142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM141+VM142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY141+XY142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK141+AAK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW141+ACW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI141+AFI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on Base and Replacement",null,null,null,null,null,{"$f":"I123","v":0},{"$f":"J123","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":34.280369199753949},35.008316817911549,35.743398322727074,36.485683626289799,37.23524332582744,37.992148710420537,38.756471767782671,39.528285191106932,40.307662385979796,41.094677477362396,41.889405316640534,42.691921488743617,43.502302319333324,44.320624882062788,45.146967005907001,45.981407282564888,46.824025073934024,47.674900519658593,48.534114544751247,49.401748867289825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV143-BV144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH143-EH144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT143-GT144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF143-JF144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR143-LR144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD143-OD144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP143-QP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB143-TB144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN143-VN144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ143-XZ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL143-AAL144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX143-ACX144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ143-AFJ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,"%",{"$f":"'Carrying Charge'!F59","v":0.25},null,null,{"$f":"I145*$F$146","v":0},{"$f":"J145*$F$146","v":8.5700922999384872},8.7520792044778872,8.9358495806817686,9.1214209065724496,9.3088108314568601,9.4980371776051342,9.6891179419456677,9.8820712977767329,10.076915596494949,10.273669369340599,10.472351329160134,10.672980372185904,10.875575579833331,11.080156220515697,11.28674175147675,11.495351820641222,11.706006268483506,11.918725129914648,12.133528636187812,12.350437216822456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ145*$F$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,null,null,{"$f":"I143-I146","v":0},{"$f":"J143-J146","v":65.710276899815454},66.256237613433655,66.807548742045299,67.364262719717345,67.926432494370573,68.494111532815396,69.067353825837003,69.646213893330199,70.23074678948484,70.8210081080218,71.417053987480401,72.018941116557713,72.626726739499986,73.240468661547084,73.860225254430247,74.486055461923669,75.118018805450518,75.756175389743944,76.400585908563443,77.051311650467369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV143-BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH143-EH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT143-GT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF143-JF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR143-LR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD143-OD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP143-QP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB143-TB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN143-VN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ143-XZ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL143-AAL146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX143-ACX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ143-AFJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Expenditure",null,null,null,null,null,{"$f":"I86","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement and Decomissioning Expenditure",null,null,null,null,null,{"$f":"I100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Cash Flow",null,null,null,{"$f":"-1E-45","v":-9.9999999999999998E-46},{"$f":"I147-I148-I149-1E-49","v":-1000},{"$f":"J147-J148-J149","v":65.710276899815454},66.256237613433655,66.807548742045299,67.364262719717345,67.926432494370573,68.494111532815396,69.067353825837003,69.646213893330199,70.23074678948484,70.8210081080218,71.417053987480401,72.018941116557713,72.626726739499986,73.240468661547084,73.860225254430247,74.486055461923669,75.118018805450518,75.756175389743944,76.400585908563443,77.051311650467369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV147-BV148-BV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH147-EH148-EH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT147-GT148-GT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF147-JF148-JF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR147-LR148-LR149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD147-OD148-OD149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP147-QP148-QP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB147-TB148-TB149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN147-VN148-VN149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ147-XZ148-XZ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL147-AAL148-AAL149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX147-ACX148-ACX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ147-AFJ148-AFJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IRR Check -- WACC",{"$f":"XIRR(I150:AGK150,I8:AGK8)","v":3.5248705744743342E-2}]
[null,null,null,"NPV at WACC",{"$f":"XNPV(F152,I150:AGK150,I8:AGK8)","v":-0.18653757832657902},{"$f":"'Carrying Charge'!M56","v":3.5268750000000001E-2}]
[null,null,null,"NPV on Annual Basis (Only for Annual Models)",{"$f":"NPV(F152,I150:AGK150)","v":2.8706234098670954E-2}]
[]
["Real Payment and First Year Carrying Charge -- EBITDA/Intital Investment"]
[null,"COD for Collectiong Cash Flow",null,null,"Date",{"$f":"'Carrying Charge'!F45","v":"2001-03-01"}]
[null,"Inflation Index",null,null,"Index",{"$f":"LOOKUP(F156,7:7,76:76)","v":1.0098}]
[null,"Cash Flow or EBITDA (Lookup Cash at COD)",null,null,{"$f":"'Carrying Charge'!E141","v":"Currency"},{"$f":"LOOKUP(F156,7:7,143:143)","v":74.280369199753949}]
[null,"Periods per Year",null,null,"Period",{"$f":"'Carrying Charge'!F16","v":12}]
[null,"Annual",null,null,{"$f":"'Carrying Charge'!E158","v":"Currency"},{"$f":"F158*12/F159","v":74.280369199753949}]
[]
[null,"Overnite Cost",null,null,{"$f":"'Carrying Charge'!E160","v":"Currency"},{"$f":"'Carrying Charge'!F33","v":1000}]
[null,"Carrying Charge",null,null,"Rate",{"$f":"F160/F162","v":7.4280369199753948E-2}]
[]
["Project Finance Analysis to Prove that the Carrying Charge Rate Really Produces Prices that Result in Target Return and Target Capital Structure"]
[null,"Step 1: Economic Depreciation"]
[null,null,"ROE",null,"% p.p.",{"$f":"'Carrying Charge'!P58","v":8.0000000000000071E-2},null,null,{"$f":"$F$167*I9","v":0},8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,8.0000000000000071E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*BU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*EG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*GS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*JE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*LQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*OC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*QO9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*TA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*VM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*XY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*AAK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*ACW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$167*AFI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Equity",null,"Currency",null,null,null,{"$f":"I246","v":0},{"$f":"J246","v":150},145.43377096502769,140.62460263273547,135.56312427553198,130.23962680686702,124.64405077065612,118.76597390635126,112.59459827468544,106.11873692858617,99.326800113213551,92.206780978503161,84.746240787016731,76.932293599290176,68.751590418245115,60.190302773576484,51.234105726357591,41.868160273405579,32.07709513023061,21.844987870643337,11.155345400321565,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"BV246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"EH246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"GT246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"JF246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"LR246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"OD246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"QP246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"TB246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"VN246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"XZ246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AAL246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"ACX246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AFJ246","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3]
[]
[null,null,"Dep =Rev - Int - (ROE*OE)/(1-t)"]
[null,null,"Revenues",null,"Currency",null,null,null,{"$f":"I143","v":0},74.280369199753949,75.008316817911549,75.743398322727074,76.485683626289799,77.23524332582744,77.992148710420537,78.756471767782671,79.528285191106932,80.307662385979796,81.094677477362396,81.889405316640534,82.691921488743617,83.502302319333324,84.320624882062788,85.146967005907001,85.981407282564888,86.824025073934024,87.674900519658593,88.534114544751247,89.401748867289825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest",null,"Currency",null,null,null,{"$f":"I208","v":0},{"$f":"J208","v":31.024999999999981},30.080551627933207,29.085855311204096,28.038972870989173,26.937896144553644,25.780544501064025,24.564762269630336,23.288316076480761,21.948892088062578,20.544093156749668,19.071435865720407,17.528347469447954,15.912162726119844,14.220120618173699,12.449360957001417,10.59692086773496,8.6597311498827061,6.6346125094360326,4.5182716579114013,2.3072972736331843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(ROE*OE)/(1-t)",null,"Currency",{"$f":"'Carrying Charge'!F146","v":0.25},null,null,{"$f":"I167*I168/(1-$F$173)","v":0},{"$f":"J167*J168/(1-$F$173)","v":16.000000000000014},15.512935569602966,14.999957614158463,14.46006658939009,13.892226859399161,13.295365415536665,12.668370550010813,12.010090482633125,11.319331939049201,10.594858678742789,9.8353899710403461,9.0395990172817928,8.2061113172576263,7.3335029779461527,6.4202989625148303,5.4649712774781483,4.4659370958299318,3.421556813891268,2.3301320395352914,1.1899035093676347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV167*BV168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH167*EH168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT167*GT168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF167*JF168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR167*LR168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD167*OD168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP167*QP168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB167*TB168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN167*VN168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ167*XZ168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL167*AAL168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX167*ACX168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ167*AFJ168/(1-$F$173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Implied Economic Depreciation from Formula",null,"Currency",{"$f":"SUMIF(9:9,TRUE,174:174)","v":1066.7459223036526},null,null,{"$f":"I171-I172-I173","v":0},{"$f":"J171-J172-J173","v":27.255369199753957},29.414829620375379,31.657585397364514,33.98664416591054,36.405120321874634,38.916238793819844,41.523338948141522,44.229878631993046,47.039438358868018,49.95572564186994,52.982579479879789,56.123975002013871,59.384028275955856,62.767001285942939,66.277307086390749,69.91951513735178,73.698356828221392,77.618731196331282,81.685710847304563,85.904548084289004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV171-BV172-BV173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH171-EH172-EH173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT171-GT172-GT173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF171-JF172-JF173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR171-LR172-LR173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD171-OD172-OD173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP171-QP172-QP173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB171-TB172-TB173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN171-VN172-VN173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ171-XZ172-XZ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL171-AAL172-AAL173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX171-ACX172-ACX173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ171-AFJ172-AFJ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Deferred Tax"]
[null,null,"Tax Depreciation ",null,"Currency",null,null,null,{"$f":"I123","v":0},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Economic Depreciation",null,"Currency",null,null,null,{"$f":"I174","v":0},{"$f":"J174","v":27.255369199753957},29.414829620375379,31.657585397364514,33.98664416591054,36.405120321874634,38.916238793819844,41.523338948141522,44.229878631993046,47.039438358868018,49.95572564186994,52.982579479879789,56.123975002013871,59.384028275955856,62.767001285942939,66.277307086390749,69.91951513735178,73.698356828221392,77.618731196331282,81.685710847304563,85.904548084289004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference",null,"Currency",null,null,null,{"$f":"I177-I178","v":0},{"$f":"J177-J178","v":12.744630800246043},10.585170379624621,8.3424146026354862,6.0133558340894595,3.5948796781253662,1.0837612061801565,-1.5233389481415216,-4.2298786319930457,-7.0394383588680185,-9.9557256418699396,-12.982579479879789,-16.123975002013871,-19.384028275955856,-22.767001285942939,-26.277307086390749,-29.91951513735178,-33.698356828221392,-37.618731196331282,-41.685710847304563,-45.904548084289004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV177-BV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH177-EH178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT177-GT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF177-JF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR177-LR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD177-OD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP177-QP178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB177-TB178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN177-VN178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ177-XZ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL177-AAL178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX177-ACX178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ177-AFJ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred Tax","Currency",{"$f":"'Carrying Charge'!F59","v":0.25},{"$f":"SUMIF(9:9,TRUE,180:180)","v":-66.686480575913151},null,{"$f":"I179*$F$180","v":0},{"$f":"J179*$F$180","v":3.1861577000615107},2.6462925949061553,2.0856036506588715,1.5033389585223649,0.89871991953134156,0.27094030154503912,-0.3808347370353804,-1.0574696579982614,-1.7598595897170046,-2.4889314104674849,-3.2456448699699472,-4.0309937505034679,-4.8460070689889641,-5.6917503214857348,-6.5693267715976873,-7.4798787843379451,-8.4245892070553481,-9.4046827990828206,-10.421427711826141,-11.476137021072251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ179*$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures"]
[null,null,"Initial Capital",null,"Currency",null,null,null,{"$f":"I85+I86","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU85+BU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG85+EG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS85+GS86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE85+JE86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ85+LQ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC85+OC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO85+QO86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA85+TA86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM85+VM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY85+XY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK85+AAK86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW85+ACW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI85+AFI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: NPV of Replacement and Decom at COD",null,"Currency",{"$f":"'Carrying Charge'!F134","v":0},{"$f":"'Carrying Charge'!F102","v":"2001-02-28"},null,{"$f":"($G$184=I8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=BU8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=EG8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=GS8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=JE8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=LQ8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=OC8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=QO8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=TA8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=VM8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=XY8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=AAK8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=ACW8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$184=AFI8)*$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total","Currency",null,null,null,{"$f":"SUM(I183:I184)","v":1000},{"$f":"SUM(J183:J184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV183:BV184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH183:EH184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT183:GT184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JF183:JF184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LR183:LR184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OD183:OD184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QP183:QP184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TB183:TB184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VN183:VN184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XZ183:XZ184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAL183:AAL184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ACX183:ACX184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFJ183:AFJ184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"New Debt Issues",null,"Currency",{"$f":"'Carrying Charge'!F197","v":0.85},null,null,{"$f":"$F$187*I185","v":850},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*BU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*EG185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*GS185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*JE185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*LQ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*OC185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*QO185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*TA185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*VM185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*XY185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*AAK185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*ACW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$187*AFI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"New Equity Issues",null,"Currency",{"$f":"1-F187","v":0.15000000000000002},null,null,{"$f":"I185*$F$188","v":150.00000000000003},{"$f":"J185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ185*$F$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Capital Investment on Balance Sheet and Debt Repayment to keep Constant Capital Structure"]
[null,null,"Investment",null,"Currency",{"$f":"F133+F134","v":1000},null,null,{"$f":"H191+I185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"BT191+BU185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"EF191+EG185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"GR191+GS185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"JD191+JE185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"LP191+LQ185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"OB191+OC185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"QN191+QO185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"SZ191+TA185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"VL191+VM185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"XX191+XY185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"AAJ191+AAK185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"ACV191+ACW185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"AFH191+AFI185","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,"Less: Economic Depreciation",null,"Currency",null,null,null,{"$f":"(H192+I174)*I9","v":0},27.255369199753957,56.670198820129336,88.327784217493843,122.31442838340439,158.71954870527901,197.63578749909885,239.15912644724037,283.38900507923341,330.42844343810145,380.3841690799714,433.3667485598512,489.49072356186508,548.8747518378209,611.64175312376381,677.91906021015461,747.83857534750643,821.53693217572777,899.15566337205905,980.84137421936362,1066.7459223036526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT192+BU174)*BU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF192+EG174)*EG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GR192+GS174)*GS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JD192+JE174)*JE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LP192+LQ174)*LQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OB192+OC174)*OC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QN192+QO174)*QO9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SZ192+TA174)*TA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VL192+VM174)*VM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XX192+XY174)*XY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAJ192+AAK174)*AAK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACV192+ACW174)*ACW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFH192+AFI174)*AFI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Deferred Tax Accumulated",null,"Currency",null,null,null,{"$f":"H193+I180","v":0},3.1861577000615107,5.832450294967666,7.9180539456265375,9.4213929041489024,10.320112823680244,10.591053125225283,10.210218388189903,9.1527487301916413,7.3928891404746366,4.9039577300071517,1.6583128600372046,-2.3726808904662633,-7.2186879594552273,-12.910438280940962,-19.479765052538649,-26.959643836876594,-35.384233043931943,-44.788915843014763,-55.210343554840904,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"BT193+BU180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"EF193+EG180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"GR193+GS180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"JD193+JE180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"LP193+LQ180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"OB193+OC180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"QN193+QO180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"SZ193+TA180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"VL193+VM180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"XX193+XY180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"AAJ193+AAK180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"ACV193+ACW180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,{"$f":"AFH193+AFI180","v":-66.686480575913151},-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151,-66.686480575913151]
[null,null,"Closing Balance",null,"Currency",null,null,{"$f":"H191-H192-H193","v":0},{"$f":"I191-I192-I193","v":1000},{"$f":"J191-J192-J193","v":969.55847310018453},937.49735088490297,903.75416183687958,868.26417871244666,830.9603384710407,791.77315937567596,750.6306551645697,707.45824619057498,662.17866742142394,614.71187319002149,564.9749385801116,512.88195732860117,458.34393612163433,401.26868515717717,341.56070484238404,279.12106848937015,213.84730086820417,145.63325247095571,74.368969335477288,-5.9441727739454109E-2,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"BV191-BV192-BV193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"EH191-EH192-EH193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"GT191-GT192-GT193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"JF191-JF192-JF193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"LR191-LR192-LR193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"OD191-OD192-OD193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"QP191-QP192-QP193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"TB191-TB192-TB193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"VN191-VN192-VN193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"XZ191-XZ192-XZ193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"AAL191-AAL192-AAL193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"ACX191-ACX192-ACX193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,{"$f":"AFJ191-AFJ192-AFJ193","v":1066.6864805759133},1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133,1066.6864805759133]
[]
[null,null,"Change in Investment",null,"Currency",null,null,null,null,{"$f":"(I194-J194)*J9","v":30.441526899815472},32.061122215281557,33.743189048023396,35.489983124432911,37.303840241405965,39.187179095364741,41.142504211106257,43.17240897399472,45.279578769151044,47.466794231402446,49.736934609909895,52.092981251510423,54.538021206966846,57.075250964457155,59.707980314793133,62.439636353013896,65.273767621165973,68.214048397248462,71.264283135478422,74.428411063216743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU194-BV194)*BV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG194-EH194)*EH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS194-GT194)*GT9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE194-JF194)*JF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ194-LR194)*LR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC194-OD194)*OD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO194-QP194)*QP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA194-TB194)*TB9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM194-VN194)*VN9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY194-XZ194)*XZ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK194-AAL194)*AAL9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW194-ACX194)*ACX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI194-AFJ194)*AFJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Repayment",null,"Currency",{"$f":"'Carrying Charge'!F30","v":0.85},null,null,{"$f":"I196*$F$197","v":0},{"$f":"J196*$F$197","v":25.875297864843152},27.251953882989323,28.681710690819887,30.166485655767975,31.708264205195068,33.309102231060031,34.971128579440318,36.696547627895512,38.487641953778386,40.346775096692078,42.276394418423408,44.279034063783861,46.35731802592182,48.51396331978858,50.751783267574162,53.073690900061813,55.482702477991076,57.981941137661188,60.574640665156657,63.26414940373423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ196*$F$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule for Project Finance Model with Repayment Designed to Keep Constant Capital Structure"]
[null,"Debt Balance"]
[null,null,"Opening Balance",null,null,null,null,null,{"$f":"H204","v":0},{"$f":"I204","v":850},824.12470213515689,796.87274825216753,768.19103756134768,738.02455190557976,706.31628770038469,673.00718546932467,638.03605688988432,601.33950926198884,562.85186730821044,522.50509221151833,480.22869779309491,435.94966372931106,389.59234570338924,341.07838238360068,290.3265991160265,237.25290821596468,181.77020573797361,123.78826460031243,63.213623935155773,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"BU204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"EG204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"GS204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"JE204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"LQ204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"OC204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"QO204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"TA204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"VM204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"XY204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AAK204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"ACW204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AFI204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2]
[null,null,"Add: New Debt",null,null,null,null,null,{"$f":"I187","v":850},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,null,null,{"$f":"I197","v":0},25.875297864843152,27.251953882989323,28.681710690819887,30.166485655767975,31.708264205195068,33.309102231060031,34.971128579440318,36.696547627895512,38.487641953778386,40.346775096692078,42.276394418423408,44.279034063783861,46.35731802592182,48.51396331978858,50.751783267574162,53.073690900061813,55.482702477991076,57.981941137661188,60.574640665156657,63.26414940373423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"I201+I202-I203","v":850},{"$f":"J201+J202-J203","v":824.12470213515689},796.87274825216753,768.19103756134768,738.02455190557976,706.31628770038469,673.00718546932467,638.03605688988432,601.33950926198884,562.85186730821044,522.50509221151833,480.22869779309491,435.94966372931106,389.59234570338924,341.07838238360068,290.3265991160265,237.25290821596468,181.77020573797361,123.78826460031243,63.213623935155773,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"BV201+BV202-BV203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"EH201+EH202-EH203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"GT201+GT202-GT203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"JF201+JF202-JF203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"LR201+LR202-LR203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"OD201+OD202-OD203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"QP201+QP202-QP203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"TB201+TB202-TB203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"VN201+VN202-VN203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"XZ201+XZ202-XZ203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AAL201+AAL202-AAL203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"ACX201+ACX202-ACX203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AFJ201+AFJ202-AFJ203","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2]
[]
[null,null,"Interest Rate",null,"% p.p.",{"$f":"'Carrying Charge'!N57","v":2.9919380133611728E-3},{"$f":"'Carrying Charge'!N58","v":3.6499999999999977E-2},null,{"$f":"IF(I5,$F$206,$G$206)","v":2.9919380133611728E-3},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(BU5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(EG5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(GS5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(JE5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(LQ5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(OC5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(QO5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(TA5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(VM5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(XY5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(AAK5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(ACW5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,{"$f":"IF(AFI5,$F$206,$G$206)","v":3.6499999999999977E-2},3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2,3.6499999999999977E-2]
[null,null,"Interest Paid",null,null,null,null,null,{"$f":"I206*I201","v":0},{"$f":"J206*J201","v":31.024999999999981},30.080551627933207,29.085855311204096,28.038972870989173,26.937896144553644,25.780544501064025,24.564762269630336,23.288316076480761,21.948892088062578,20.544093156749668,19.071435865720407,17.528347469447954,15.912162726119844,14.220120618173699,12.449360957001417,10.59692086773496,8.6597311498827061,6.6346125094360326,4.5182716579114013,2.3072972736331843,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"BV206*BV201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"EH206*EH201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"GT206*GT201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"JF206*JF201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"LR206*LR201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"OD206*OD201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"QP206*QP201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"TB206*TB201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"VN206*VN201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"XZ206*XZ201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AAL206*AAL201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"ACX206*ACX201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AFJ206*AFJ201","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3]
[null,null,"Interest Expense",null,null,null,null,null,{"$f":"I207*I9","v":0},31.024999999999981,30.080551627933207,29.085855311204096,28.038972870989173,26.937896144553644,25.780544501064025,24.564762269630336,23.288316076480761,21.948892088062578,20.544093156749668,19.071435865720407,17.528347469447954,15.912162726119844,14.220120618173699,12.449360957001417,10.59692086773496,8.6597311498827061,6.6346125094360326,4.5182716579114013,2.3072972736331843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU207*BU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG207*EG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS207*GS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE207*JE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ207*LQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC207*OC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO207*QO9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA207*TA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM207*VM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY207*XY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK207*AAK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW207*ACW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI207*AFI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,null,null,null,{"$f":"(I207-I208)*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU207-BU208)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG207-EG208)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GS207-GS208)*GS5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JE207-JE208)*JE5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LQ207-LQ208)*LQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OC207-OC208)*OC5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QO207-QO208)*QO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TA207-TA208)*TA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VM207-VM208)*VM5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(XY207-XY208)*XY5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAK207-AAK208)*AAK5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(ACW207-ACW208)*ACW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AFI207-AFI208)*AFI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Return Capitalised",null,null,null,null,null,{"$f":"I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Capitalised",null,null,null,null,null,{"$f":"I211-I209","v":0},{"$f":"J211-J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV211-BV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH211-EH209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT211-GT209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF211-JF209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR211-LR209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD211-OD209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP211-QP209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB211-TB209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN211-VN209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ211-XZ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL211-AAL209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX211-ACX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ211-AFJ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financial Statements"]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I143","v":0},74.280369199753949,75.008316817911549,75.743398322727074,76.485683626289799,77.23524332582744,77.992148710420537,78.756471767782671,79.528285191106932,80.307662385979796,81.094677477362396,81.889405316640534,82.691921488743617,83.502302319333324,84.320624882062788,85.146967005907001,85.981407282564888,86.824025073934024,87.674900519658593,88.534114544751247,89.401748867289825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Economic Depreciation",null,null,null,null,null,{"$f":"I174","v":0},27.255369199753957,29.414829620375379,31.657585397364514,33.98664416591054,36.405120321874634,38.916238793819844,41.523338948141522,44.229878631993046,47.039438358868018,49.95572564186994,52.982579479879789,56.123975002013871,59.384028275955856,62.767001285942939,66.277307086390749,69.91951513735178,73.698356828221392,77.618731196331282,81.685710847304563,85.904548084289004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expensed",null,null,null,null,null,{"$f":"I207","v":0},{"$f":"J207","v":31.024999999999981},30.080551627933207,29.085855311204096,28.038972870989173,26.937896144553644,25.780544501064025,24.564762269630336,23.288316076480761,21.948892088062578,20.544093156749668,19.071435865720407,17.528347469447954,15.912162726119844,14.220120618173699,12.449360957001417,10.59692086773496,8.6597311498827061,6.6346125094360326,4.5182716579114013,2.3072972736331843,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"BV207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"EH207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"GT207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"JF207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"LR207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"OD207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"QP207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"TB207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"VN207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"XZ207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AAL207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"ACX207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AFJ207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3]
[null,null,null,"Earnings Before Tax",null,null,null,null,{"$f":"I216-I217-I218","v":0},{"$f":"J216-J217-J218","v":16.000000000000011},15.512935569602963,14.999957614158465,14.460066589390085,13.892226859399162,13.295365415536669,12.668370550010813,12.010090482633125,11.319331939049199,10.594858678742789,9.835389971040339,9.039599017281791,8.2061113172576245,7.33350297794615,6.4202989625148348,5.4649712774781474,4.4659370958299256,3.4215568138912777,2.3301320395352834,1.1899035093676367,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"BV216-BV217-BV218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"EH216-EH217-EH218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"GT216-GT217-GT218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"JF216-JF217-JF218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"LR216-LR217-LR218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"OD216-OD217-OD218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"QP216-QP217-QP218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"TB216-TB217-TB218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"VN216-VN217-VN218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"XZ216-XZ217-XZ218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AAL216-AAL217-AAL218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"ACX216-ACX217-ACX218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AFJ216-AFJ217-AFJ218","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3]
[null,null,"Taxes Booked",null,null,{"$f":"'Carrying Charge'!F59","v":0.25},null,null,{"$f":"I219*$F$220","v":0},{"$f":"J219*$F$220","v":4.0000000000000027},3.8782338924007407,3.7499894035396162,3.6150166473475212,3.4730567148497906,3.3238413538841671,3.1670926375027033,3.0025226206582811,2.8298329847622998,2.6487146696856971,2.4588474927600847,2.2598997543204478,2.0515278293144061,1.8333757444865375,1.6050747406287087,1.3662428193695368,1.1164842739574814,0.85538920347281944,0.58253300988382084,0.29747587734190917,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"BV219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"EH219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"GT219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"JF219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"LR219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"OD219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"QP219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"TB219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"VN219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"XZ219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AAL219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"ACX219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AFJ219*$F$220","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4]
[null,null,"Add: Interest Capitalised",null,null,null,null,null,{"$f":"I209","v":0},{"$f":"J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Capitalised",null,null,null,null,null,{"$f":"I212","v":0},{"$f":"J212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Book Net Income",null,null,null,null,{"$f":"I219-I220+I221+I222","v":0},{"$f":"J219-J220+J221+J222","v":12.000000000000007},11.634701677202223,11.249968210618849,10.845049942042564,10.419170144549373,9.9715240616525023,9.5012779125081099,9.0075678619748434,8.4894989542868995,7.9461440090570914,7.3765424782802542,6.7796992629613433,6.1545834879432189,5.5001272334596125,4.8152242218861261,4.0987284581086101,3.3494528218724442,2.5661676104184581,1.7475990296514625,0.8924276320257275,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"BV219-BV220+BV221+BV222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"EH219-EH220+EH221+EH222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"GT219-GT220+GT221+GT222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"JF219-JF220+JF221+JF222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"LR219-LR220+LR221+LR222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"OD219-OD220+OD221+OD222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"QP219-QP220+QP221+QP222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"TB219-TB220+TB221+TB222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"VN219-VN220+VN221+VN222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"XZ219-XZ220+XZ221+XZ222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AAL219-AAL220+AAL221+AAL222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"ACX219-ACX220+ACX221+ACX222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AFJ219-AFJ220+AFJ221+AFJ222","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3]
[]
[null,"Tax Paid Reconciliation"]
[null,null,"Earnings Before Tax",null,null,null,null,null,{"$f":"I219","v":0},{"$f":"J219","v":16.000000000000011},15.512935569602963,14.999957614158465,14.460066589390085,13.892226859399162,13.295365415536669,12.668370550010813,12.010090482633125,11.319331939049199,10.594858678742789,9.835389971040339,9.039599017281791,8.2061113172576245,7.33350297794615,6.4202989625148348,5.4649712774781474,4.4659370958299256,3.4215568138912777,2.3301320395352834,1.1899035093676367,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"BV219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"EH219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"GT219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"JF219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"LR219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"OD219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"QP219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"TB219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"VN219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"XZ219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AAL219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"ACX219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AFJ219","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3]
[null,null,"Add: Economic Depreciation",null,null,null,null,null,{"$f":"I217","v":0},{"$f":"J217","v":27.255369199753957},29.414829620375379,31.657585397364514,33.98664416591054,36.405120321874634,38.916238793819844,41.523338948141522,44.229878631993046,47.039438358868018,49.95572564186994,52.982579479879789,56.123975002013871,59.384028275955856,62.767001285942939,66.277307086390749,69.91951513735178,73.698356828221392,77.618731196331282,81.685710847304563,85.904548084289004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Tax Depreciation",null,null,null,null,null,{"$f":"I177","v":0},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable Income",null,null,null,null,null,{"$f":"I226+I227-I228","v":0},{"$f":"J226+J227-J228","v":3.2553691997539715},4.927765189978345,6.657543011522975,8.4467107553006286,10.297347181273793,12.211604209356508,14.191709498152335,16.23996911462617,18.358770297917218,20.550584320612728,22.817969450920131,25.163574019295666,27.590139593213479,30.100504263889093,32.697606048905584,35.384486414829922,38.164293924051321,41.040288010222554,44.015842886839849,47.094451593656643,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"BV226+BV227-BV228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"EH226+EH227-EH228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"GT226+GT227-GT228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"JF226+JF227-JF228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"LR226+LR227-LR228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"OD226+OD227-OD228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"QP226+QP227-QP228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"TB226+TB227-TB228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"VN226+VN227-VN228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"XZ226+XZ227-XZ228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AAL226+AAL227-AAL228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"ACX226+ACX227-ACX228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,{"$f":"AFJ226+AFJ227-AFJ228","v":1.8441796031136578E-3},1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3,1.8441796031136578E-3]
[null,null,"Taxes Paid",null,null,{"$f":"'Carrying Charge'!F59","v":0.25},null,null,{"$f":"I229*$F$230","v":0},{"$f":"J229*$F$230","v":0.81384229993849289},1.2319412974945863,1.6643857528807438,2.1116776888251572,2.5743367953184482,3.0529010523391271,3.5479273745380837,4.0599922786565426,4.5896925744793045,5.137646080153182,5.7044923627300328,6.2908935048239165,6.8975348983033697,7.5251260659722732,8.174401512226396,8.8461216037074806,9.5410734810128304,10.260072002555638,11.003960721709962,11.773612898414161,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"BV229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"EH229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"GT229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"JF229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"LR229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"OD229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"QP229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"TB229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"VN229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"XZ229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AAL229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"ACX229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AFJ229*$F$230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4]
[]
[null,"Cash Flow Statement"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I216","v":0},{"$f":"J216","v":74.280369199753949},75.008316817911549,75.743398322727074,76.485683626289799,77.23524332582744,77.992148710420537,78.756471767782671,79.528285191106932,80.307662385979796,81.094677477362396,81.889405316640534,82.691921488743617,83.502302319333324,84.320624882062788,85.146967005907001,85.981407282564888,86.824025073934024,87.674900519658593,88.534114544751247,89.401748867289825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes Paid",null,null,null,null,null,{"$f":"I230","v":0},{"$f":"J230","v":0.81384229993849289},1.2319412974945863,1.6643857528807438,2.1116776888251572,2.5743367953184482,3.0529010523391271,3.5479273745380837,4.0599922786565426,4.5896925744793045,5.137646080153182,5.7044923627300328,6.2908935048239165,6.8975348983033697,7.5251260659722732,8.174401512226396,8.8461216037074806,9.5410734810128304,10.260072002555638,11.003960721709962,11.773612898414161,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"BV230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"EH230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"GT230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"JF230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"LR230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"OD230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"QP230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"TB230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"VN230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"XZ230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AAL230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"ACX230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,{"$f":"AFJ230","v":4.6104490077841445E-4},4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4,4.6104490077841445E-4]
[null,null,null,"Operating Cash",null,null,null,null,{"$f":"I233-I234","v":0},{"$f":"J233-J234","v":73.466526899815449},73.776375520416963,74.079012569846327,74.374005937464645,74.660906530508996,74.939247658081413,75.20854439324458,75.468292912450394,75.717969811500495,75.957031397209221,76.184912953910498,76.401027983919704,76.604767421029948,76.795498816090515,76.972565493680605,77.1352856788574,77.282951592921194,77.414828517102961,77.530153823041289,77.628135968875668,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"BV233-BV234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"EH233-EH234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"GT233-GT234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"JF233-JF234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"LR233-LR234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"OD233-OD234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"QP233-QP234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"TB233-TB234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"VN233-VN234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"XZ233-XZ234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"AAL233-AAL234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"ACX233-ACX234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"AFJ233-AFJ234","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4]
[null,null,"Less: Capital Expenditure",null,null,null,null,null,{"$f":"I80","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: PV of Decommissioning and Replacement",null,null,null,null,null,{"$f":"I184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OC184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QO184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TA184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VM184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XY184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAK184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACW184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFI184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Before Financing",null,null,null,null,{"$f":"I235-I236-I237","v":-1000},{"$f":"J235-J236-J237","v":73.466526899815449},73.776375520416963,74.079012569846327,74.374005937464645,74.660906530508996,74.939247658081413,75.20854439324458,75.468292912450394,75.717969811500495,75.957031397209221,76.184912953910498,76.401027983919704,76.604767421029948,76.795498816090515,76.972565493680605,77.1352856788574,77.282951592921194,77.414828517102961,77.530153823041289,77.628135968875668,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"BV235-BV236-BV237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"EH235-EH236-EH237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"GT235-GT236-GT237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"JF235-JF236-JF237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"LR235-LR236-LR237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"OD235-OD236-OD237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"QP235-QP236-QP237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"TB235-TB236-TB237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"VN235-VN236-VN237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"XZ235-XZ236-XZ237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"AAL235-AAL236-AAL237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"ACX235-ACX236-ACX237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,{"$f":"AFJ235-AFJ236-AFJ237","v":-4.6104490077841445E-4},-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4,-4.6104490077841445E-4]
[null,null,"Add: Debt Issued",null,null,null,null,null,{"$f":"I202","v":850},{"$f":"J202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest Paid",null,null,null,null,null,{"$f":"I207","v":0},{"$f":"J207","v":31.024999999999981},30.080551627933207,29.085855311204096,28.038972870989173,26.937896144553644,25.780544501064025,24.564762269630336,23.288316076480761,21.948892088062578,20.544093156749668,19.071435865720407,17.528347469447954,15.912162726119844,14.220120618173699,12.449360957001417,10.59692086773496,8.6597311498827061,6.6346125094360326,4.5182716579114013,2.3072972736331843,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"BV207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"EH207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"GT207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"JF207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"LR207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"OD207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"QP207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"TB207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"VN207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"XZ207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AAL207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"ACX207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"AFJ207","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3]
[null,null,"Less: Debt Repayments",null,null,null,null,null,{"$f":"I203","v":0},{"$f":"J203","v":25.875297864843152},27.251953882989323,28.681710690819887,30.166485655767975,31.708264205195068,33.309102231060031,34.971128579440318,36.696547627895512,38.487641953778386,40.346775096692078,42.276394418423408,44.279034063783861,46.35731802592182,48.51396331978858,50.751783267574162,53.073690900061813,55.482702477991076,57.981941137661188,60.574640665156657,63.26414940373423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VN203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XZ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAL203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ACX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AFJ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Cash Flow",null,null,null,null,{"$f":"I238-I240-I241+I239","v":-150},{"$f":"J238-J240-J241+J239","v":16.56622903497232},16.443870009494436,16.31144656782234,16.1685474107075,16.01474618076028,15.849600925957354,15.672653544173926,15.483429208074121,15.281435769659531,15.066163143767476,14.837082669766687,14.593646450687892,14.335286668988282,14.06141487812824,13.771421269105026,13.464673911060622,13.140517965047415,12.798274870005734,12.437241499973233,12.056689291508256,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"BV238-BV240-BV241+BV239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"EH238-EH240-EH241+EH239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"GT238-GT240-GT241+GT239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"JF238-JF240-JF241+JF239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"LR238-LR240-LR241+LR239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"OD238-OD240-OD241+OD239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"QP238-QP240-QP241+QP239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"TB238-TB240-TB241+TB239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"VN238-VN240-VN241+VN239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"XZ238-XZ240-XZ241+XZ239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AAL238-AAL240-AAL241+AAL239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"ACX238-ACX240-ACX241+ACX239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AFJ238-AFJ240-AFJ241+AFJ239","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3]
[]
[null,"Balance Sheet"]
[null,null,"Equity Capital"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"H249","v":0},{"$f":"I249","v":150},145.43377096502769,140.62460263273547,135.56312427553198,130.23962680686702,124.64405077065612,118.76597390635126,112.59459827468544,106.11873692858617,99.326800113213551,92.206780978503161,84.746240787016731,76.932293599290176,68.751590418245115,60.190302773576484,51.234105726357591,41.868160273405579,32.07709513023061,21.844987870643337,11.155345400321565,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"BU249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"EG249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"GS249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"JE249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"LQ249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"OC249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"QO249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"TA249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"VM249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"XY249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AAK249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"ACW249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AFI249","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3]
[null,null,null,"Add: Income",null,null,null,null,{"$f":"I223","v":0},{"$f":"J223","v":12.000000000000007},11.634701677202223,11.249968210618849,10.845049942042564,10.419170144549373,9.9715240616525023,9.5012779125081099,9.0075678619748434,8.4894989542868995,7.9461440090570914,7.3765424782802542,6.7796992629613433,6.1545834879432189,5.5001272334596125,4.8152242218861261,4.0987284581086101,3.3494528218724442,2.5661676104184581,1.7475990296514625,0.8924276320257275,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"BV223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"EH223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"GT223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"JF223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"LR223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"OD223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"QP223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"TB223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"VN223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"XZ223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AAL223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"ACX223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AFJ223","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3]
[null,null,null,"Less: Dividends",null,null,null,null,{"$f":"I242","v":-150},{"$f":"J242","v":16.56622903497232},16.443870009494436,16.31144656782234,16.1685474107075,16.01474618076028,15.849600925957354,15.672653544173926,15.483429208074121,15.281435769659531,15.066163143767476,14.837082669766687,14.593646450687892,14.335286668988282,14.06141487812824,13.771421269105026,13.464673911060622,13.140517965047415,12.798274870005734,12.437241499973233,12.056689291508256,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"BV242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"EH242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"GT242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"JF242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"LR242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"OD242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"QP242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"TB242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"VN242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"XZ242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AAL242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"ACX242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,{"$f":"AFJ242","v":1.3831347023352434E-3},1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3,1.3831347023352434E-3]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I246+I247-I248","v":150},{"$f":"J246+J247-J248","v":145.43377096502769},140.62460263273547,135.56312427553198,130.23962680686702,124.64405077065612,118.76597390635126,112.59459827468544,106.11873692858617,99.326800113213551,92.206780978503161,84.746240787016731,76.932293599290176,68.751590418245115,60.190302773576484,51.234105726357591,41.868160273405579,32.07709513023061,21.844987870643337,11.155345400321565,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"BV246+BV247-BV248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"EH246+EH247-EH248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"GT246+GT247-GT248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"JF246+JF247-JF248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"LR246+LR247-LR248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"OD246+OD247-OD248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"QP246+QP247-QP248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"TB246+TB247-TB248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"VN246+VN247-VN248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"XZ246+XZ247-XZ248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AAL246+AAL247-AAL248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"ACX246+ACX247-ACX248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,{"$f":"AFJ246+AFJ247-AFJ248","v":-8.9162591609639463E-3},-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3,-8.9162591609639463E-3]
[]
[null,null,"Debt Capital",null,null,null,null,null,{"$f":"I204","v":850},{"$f":"J204","v":824.12470213515689},796.87274825216753,768.19103756134768,738.02455190557976,706.31628770038469,673.00718546932467,638.03605688988432,601.33950926198884,562.85186730821044,522.50509221151833,480.22869779309491,435.94966372931106,389.59234570338924,341.07838238360068,290.3265991160265,237.25290821596468,181.77020573797361,123.78826460031243,63.213623935155773,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"BV204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"EH204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"GT204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"JF204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"LR204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"OD204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"QP204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"TB204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"VN204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"XZ204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AAL204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"ACX204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,{"$f":"AFJ204","v":-5.0525468578456412E-2},-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2,-5.0525468578456412E-2]
[null,"Equity to Capital Ratio",null,null,null,null,null,null,{"$f":"IF(I251,I253/I251)","v":0.15},{"$f":"IF(J251,J253/J251)","v":0.15000000000000002},0.15000000000000002,0.15000000000000005,0.15000000000000002,0.15000000000000002,0.14999999999999983,0.14999999999999997,0.14999999999999988,0.14999999999999994,0.14999999999999991,0.15,0.15,0.14999999999999994,0.14999999999999977,0.14999999999999997,0.15000000000000022,0.14999999999999994,0.14999999999999986,0.14999999999999961,0.15000000000077102,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(BV251,BV253/BV251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(EH251,EH253/EH251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(GT251,GT253/GT251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(JF251,JF253/JF251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(LR251,LR253/LR251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(OD251,OD253/OD251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(QP251,QP253/QP251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(TB251,TB253/TB251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(VN251,VN253/VN251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(XZ251,XZ253/XZ251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(AAL251,AAL253/AAL251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(ACX251,ACX253/ACX251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,{"$f":"IF(AFJ251,AFJ253/AFJ251)","v":-8.3588376934804512E-6},-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6,-8.3588376934804512E-6]
[null,"Duration of Equity Cash Flow"]
[null,null,"Risk Free Rate",null,"% p.p.",{"$f":"'Carrying Charge'!O58","v":1.855937535336194E-3}]
[null,"Debt Service",null,null,null,null,null,null,{"$f":"(I240+I241)","v":0},56.900297864843132,57.33250551092253,57.767566002023983,58.205458526757148,58.646160349748712,59.089646732124052,59.535890849070654,59.984863704376274,60.436534041840964,60.890868253441745,61.347830284143811,61.807381533231819,62.269480752041666,62.734083937962282,63.201144224575579,63.670611767796771,64.142433627873785,64.61655364709722,65.092912323068063,65.571446677367419,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(BU240+BU241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(EG240+EG241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(GS240+GS241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(JE240+JE241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(LQ240+LQ241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(OC240+OC241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(QO240+QO241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(TA240+TA241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(VM240+VM241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(XY240+XY241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(AAK240+AAK241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(ACW240+ACW241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,{"$f":"(AFI240+AFI241)","v":-1.8441796031136578E-3},-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3]
[]
["Graphs"]
[null,"Debt Service",null,null,null,null,null,null,{"$f":"I283","v":0},56.900297864843132,57.33250551092253,57.767566002023983,58.205458526757148,58.646160349748712,59.089646732124052,59.535890849070654,59.984863704376274,60.436534041840964,60.890868253441745,61.347830284143811,61.807381533231819,62.269480752041666,62.734083937962282,63.201144224575579,63.670611767796771,64.142433627873785,64.61655364709722,65.092912323068063,65.571446677367419,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3,-1.8441796031136578E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"row ",154,"col ",6," sheet_name ",{"$f":"LOOKUP(F156,7:7,76:76)","v":1.0098}," Original Search sheet name ","LOOKUP(F153,6:6,73:73)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]
[null,null,null,null,null,null,null,null,null,"row ",155,"col ",6," sheet_name ",{"$f":"LOOKUP(F156,7:7,143:143)","v":74.280369199753949}," Original Search sheet name ","LOOKUP(F153,6:6,140:140)"," start of count in function ",13," Length Applied ",-13," length until hit ! ",0]

{"sheet":"Financial Model","index":3,"n_rows":152,"n_cols":158,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
["Timeline",null,null,null,"PR IRR",{"$f":"F87","v":{"$error":"#NUM!"}}]
[null,"Period",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,"Pre COD",null,null,null,null,{"$f":"F11+F13","v":23},null,{"$f":"I2<=$G$3","v":true},{"$f":"J2<=$G$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV2<=$G$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH2<=$G$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months in period",null,null,null,null,{"$f":"F18","v":1},{"$f":"F19","v":6},{"$f":"IF(I3,$G$4,$H$4)","v":1},{"$f":"IF(J3,$G$4,$H$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BV3,$G$4,$H$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EH3,$G$4,$H$4)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Start of period",null,null,null,null,null,null,{"$f":"H6+1","v":"2020-01-01"},{"$f":"I6+1","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01",{"$f":"BU6+1","v":"2042-12-01"},"2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01","2064-06-01","2064-12-01","2065-06-01","2065-12-01","2066-06-01","2066-12-01","2067-06-01","2067-12-01","2068-06-01","2068-12-01","2069-06-01","2069-12-01","2070-06-01","2070-12-01","2071-06-01","2071-12-01","2072-06-01","2072-12-01","2073-06-01","2073-12-01","2074-06-01",{"$f":"EG6+1","v":"2074-12-01"},"2075-06-01","2075-12-01","2076-06-01","2076-12-01","2077-06-01","2077-12-01","2078-06-01","2078-12-01","2079-06-01","2079-12-01","2080-06-01","2080-12-01","2081-06-01","2081-12-01","2082-06-01","2082-12-01","2083-06-01","2083-12-01","2084-06-01","2084-12-01"]
[null,"End of period",null,null,null,null,null,{"$f":"F10-1","v":"2019-12-31"},{"$f":"EDATE(I5,I4)-1","v":"2020-01-31"},{"$f":"EDATE(J5,J4)-1","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30",{"$f":"EDATE(BV5,BV4)-1","v":"2043-05-31"},"2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31","2064-11-30","2065-05-31","2065-11-30","2066-05-31","2066-11-30","2067-05-31","2067-11-30","2068-05-31","2068-11-30","2069-05-31","2069-11-30","2070-05-31","2070-11-30","2071-05-31","2071-11-30","2072-05-31","2072-11-30","2073-05-31","2073-11-30","2074-05-31","2074-11-30",{"$f":"EDATE(EH5,EH4)-1","v":"2075-05-31"},"2075-11-30","2076-05-31","2076-11-30","2077-05-31","2077-11-30","2078-05-31","2078-11-30","2079-05-31","2079-11-30","2080-05-31","2080-11-30","2081-05-31","2081-11-30","2082-05-31","2082-11-30","2083-05-31","2083-11-30","2084-05-31","2084-11-30","2085-05-31"]
[null,"Operation Period",null,null,null,null,{"$f":"F14","v":"2021-12-01"},{"$f":"F16","v":"2056-12-01"},{"$f":"AND(I5>=$G$7,I5<$H$7)","v":false},{"$f":"AND(J5>=$G$7,J5<$H$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV5>=$G$7,BV5<$H$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH5>=$G$7,EH5<$H$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Timing Assumptions"]
[null,"Start of Development",null,null,null,"2020-01-01"]
[null,"Development Period",null,null,"months",18]
[null,"Financial Close",null,null,null,{"$f":"EDATE(F10,F11)","v":"2021-07-01"}]
[null,"Construction Period",null,null,"months",5]
[null,"Commercial Operation Date",null,null,null,{"$f":"EDATE(F12,F13)","v":"2021-12-01"}]
[null,"Operating Period",null,null,"years",35]
[null,"Decomissioning Date",null,null,null,{"$f":"EDATE(F14,F15*12)","v":"2056-12-01"}]
[]
[null,"Months per period pre COD",null,null,"months",1]
[null,"Months per period post COD",null,null,"months",6]
[]
["Operating Assumptions"]
[null,"Capacity",null,null,"MW",550]
[null,"EPC Cost",null,null,"USD/kW",{"$f":"'LCOE Summary'!D7","v":0}]
[null,"Development Cost %",null,null,"%",0.04]
[]
[]
[null,"O&M Cost",null,null,"USD/kWy",{"$f":"'LCOE Summary'!D19","v":0.5}]
[]
[null,"P50 Capacity Factor",null,null,"%",{"$f":"'LCOE Summary'!D16","v":-0.1}]
[null,"P90 Capacity Factor",null,null,"%"]
[null,"P99 Capacity Factor",null,null,"%"]
[]
[null,"PPA Price ",null,null,"USD/MWH",{"$f":"'LCOE Summary'!D29","v":0}]
[null,"PPA Inflation",null,null,"%",0.02]
[]
["Financing"]
[null,"Debt Size"]
[null,null,"DSCR",null,null,1.35]
[null,null,"Debt to Capital",null,null,0.8]
[]
[null,"Debt Funding"]
[null,null,"Pro-Rata",null,null,true]
[null,null,"Equity First",null,null,{"$f":"NOT(F42)","v":false}]
[]
[null,"Debt Repaymet"]
[null,null,"Tenure",null,null,15]
[null,null,"Sculpting",null,null,true]
[]
[null,"Interest and Fees"]
[null,null,"Base Rate",null,null,{"$f":"'LCOE Summary'!D36","v":2.2499999999999999E-2}]
[null,null,"Credit Spread",null,null,{"$f":"'LCOE Summary'!D37","v":1.4E-2}]
[]
[null,null,"Up-Front Fee",null,null,0.01]
[null,null,"Commitment Fee",null,null,1.4999999999999999E-2]
[]
[]
["Project Cash Flow"]
[null,"Capacity",null,null,"MW",{"$f":"F22","v":550},null,null,{"$f":"$F$58*I7","v":0},{"$f":"$F$58*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,{"$f":"$F$58*BV7","v":550},550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hours",null,null,"Hrs",null,null,null,{"$f":"(I6-I5+1)*24","v":744},{"$f":"(J6-J5+1)*24","v":696},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,{"$f":"(BV6-BV5+1)*24","v":4368},4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,{"$f":"(EH6-EH5+1)*24","v":4368},4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368,4392,4368,4392,4368,4392,4392,4392,4368]
[null,"Capacity Factor",null,null,"%",{"$f":"F29","v":-0.1},null,null,{"$f":"$F$60*I7","v":0},{"$f":"$F$60*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"$F$60*BV7","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$60*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Generation",null,null,"MWH",null,null,null,{"$f":"I58*I59*I60","v":0},{"$f":"J58*J59*J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,{"$f":"BV58*BV59*BV60","v":-240240},-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,-240240,-241560,-240240,-241560,-240240,-241560,-241560,-241560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH58*EH59*EH60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflation Rate",null,null,"%",{"$f":"F34","v":0.02},null,null,{"$f":"(1+$F$63)^(I4/12)-1","v":1.6515813019202241E-3},{"$f":"(1+$F$63)^(J4/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,{"$f":"(1+$F$63)^(BV4/12)-1","v":9.9504938362078299E-3},9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,{"$f":"(1+$F$63)^(EH4/12)-1","v":9.9504938362078299E-3},9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3,9.9504938362078299E-3]
[null,"Inflation Index",null,null,"Index",null,null,1,{"$f":"H64*(1+I63*I7)","v":1},{"$f":"I64*(1+J63*J7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0099504938362078,1.02,1.030149503712932,1.0404,1.0507524937871906,1.0612080000000002,1.0717675436629346,1.0824321600000002,1.0932028945361933,1.1040808032000002,1.1150669524269172,1.1261624192640003,1.1373682914754557,1.1486856676492805,1.1601156573049649,1.1716593810022662,1.1833179704510643,1.1950925686223117,1.2069843298600857,1.218994419994758,1.2311240164572876,1.2433743083946533,1.2557464967864336,1.2682417945625466,1.2808614267221623,1.2936066304537976,1.3064786552566057,1.3194787630628737,1.332608228361738,1.3458683383241312,1.3592603929289728,1.372785705090614,1.3864456007875525,1.4002414191924266,1.4141745128033039,1.4282462475762754,1.4424580030593701,1.456811172527801,1.4713071631205576,1.4859473959783571,1.5007333063829689,1.5156663438979243,{"$f":"BU64*(1+BV63*BV7)","v":1.5307479725106283},1.5459796707758831,1.5613629319608411,1.5768992641914008,1.5925901906000579,1.6084372494752288,1.6244419944120592,1.6406059944647335,1.6569308343003004,1.6734181143540283,1.6900694509863066,1.7068864766411089,1.7238708400060327,1.7410242061739312,1.7583482568061535,1.7758446902974099,1.7935152219422767,1.8113615841033583,1.8293855263811225,1.8475888157854257,1.8659732369087452,1.8845405921011344,1.9032927016469203,1.9222314039431574,1.9413585556798589,1.9606760320220207,1.9801857267934562,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,{"$f":"EG64*(1+EH63*EH7)","v":1.9998895526624612},1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612,1.9998895526624612]
[]
[null,"PPA Price",null,null,"USD/MWH",{"$f":"F33","v":0},null,null,{"$f":"$F$66*I64","v":0},{"$f":"$F$66*J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*BV64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*EH64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenues",null,null,"USD",null,null,null,{"$f":"I66*I61","v":0},{"$f":"J66*J61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66*BV61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH66*EH61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M Cost per kW",null,null,"USD/kWper",{"$f":"F27","v":0.5},null,null,{"$f":"$F$69*I4/12*I7","v":0},{"$f":"$F$69*J4/12*J7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$69*BV4/12*BV7","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$69*EH4/12*EH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M Cost  ",null,null,"USD  ",null,null,null,{"$f":"I69*I58*1000","v":0},{"$f":"J69*J58*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,{"$f":"BV69*BV58*1000","v":137500},137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,137500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH69*EH58*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,null,null,null,null,{"$f":"I67-I70","v":0},{"$f":"J67-J70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,{"$f":"BV67-BV70","v":-137500},-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH67-EH70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Cash Flow for Valuation with Operations"]
[null,"Development Costs"]
[null,null,"Development Period",null,null,{"$f":"F12","v":"2021-07-01"},null,null,{"$f":"I5<$F$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AO5<$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU5<$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DA5<$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG5<$F$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Development Costs",null,null,{"$f":"F58*F23*F24*1000","v":0},{"$f":"F11","v":18},null,{"$f":"$F$78/$G$78*I77","v":0},{"$f":"$F$78/$G$78*J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78/$G$78*BV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78/$G$78*EH77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction Period",null,null,null,null,null,{"$f":"AND(I3,NOT(I77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(AO3,NOT(AO77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BU3,NOT(BU77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DA3,NOT(DA77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EG3,NOT(EG77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Construction Costs",null,null,{"$f":"F22*F23*1000","v":0},{"$f":"F13","v":5},null,{"$f":"$F$81/$G$81*I80","v":0},{"$f":"$F$81/$G$81*J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81/$G$81*BV80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81/$G$81*EH80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"I72","v":0},{"$f":"J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,{"$f":"BV72","v":-137500},-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Free Cash Flow",null,null,null,null,null,{"$f":"I83-I81-I78","v":0},{"$f":"J83-J81-J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,{"$f":"BV83-BV81-BV78","v":-137500},-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH83-EH81-EH78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project IRR",null,null,{"$f":"XIRR(I85:FB85,I6:FB6)","v":{"$error":"#NUM!"}}]
[]
[]
["Project Valuation"]
[]
[null,null,null,null,null,{"$f":"F10","v":"2020-01-01"},{"$f":"F12","v":"2021-07-01"},{"$f":"F14","v":"2021-12-01"},{"$f":"EDATE(H92,24)","v":"2023-12-01"}]
[null,null,"Buyer IRR",null,null,0.15,0.09,7.0000000000000007E-2,0.05]
[]
[null,null,"Project Value"]
[null,null,"Discount Rate",null,null,null,null,null,{"$f":"LOOKUP(I5,92:92,93:93)","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.09,0.09,0.09,0.09,0.09,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.05,0.05,0.05,0.05,0.05,{"$f":"LOOKUP(AO5,92:92,93:93)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"LOOKUP(BU5,92:92,93:93)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"LOOKUP(DA5,92:92,93:93)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"LOOKUP(EG5,92:92,93:93)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Project Value over Time",null,null,null,null,null,{"$f":"XNPV(I96,J85:$FB$85,J6:$FB$6)","v":-1474819.955924147},{"$f":"XNPV(J96,K85:$FB$85,K6:$FB$6)","v":-1492430.666989604},{"$f":"XNPV(K96,L85:$FB$85,L6:$FB$6)","v":-1509673.4872900136},{"$f":"XNPV(L96,M85:$FB$85,M6:$FB$6)","v":-1527700.3816787484},{"$f":"XNPV(M96,N85:$FB$85,N6:$FB$6)","v":-1545350.6911616612},{"$f":"XNPV(N96,O85:$FB$85,O6:$FB$6)","v":-1563803.6042833824},{"$f":"XNPV(O96,P85:$FB$85,P6:$FB$6)","v":-1582476.8622139718},{"$f":"XNPV(P96,Q85:$FB$85,Q6:$FB$6)","v":-1600760.0325938419},{"$f":"XNPV(Q96,R85:$FB$85,R6:$FB$6)","v":-1619874.5843775372},{"$f":"XNPV(R96,S85:$FB$85,S6:$FB$6)","v":-1638589.829906472},{"$f":"XNPV(S96,T85:$FB$85,T6:$FB$6)","v":-1658156.1043750038},{"$f":"XNPV(T96,U85:$FB$85,U6:$FB$6)","v":-1677956.018214162},{"$f":"XNPV(U96,V85:$FB$85,V6:$FB$6)","v":-1696042.9493127703},{"$f":"XNPV(V96,W85:$FB$85,W6:$FB$6)","v":-1716295.2670380441},{"$f":"XNPV(W96,X85:$FB$85,X6:$FB$6)","v":-1736124.5103835161},{"$f":"XNPV(X96,Y85:$FB$85,Y6:$FB$6)","v":-1756855.4389305604},{"$f":"XNPV(Y96,Z85:$FB$85,Z6:$FB$6)","v":-1777153.2948359095},{"$f":"XNPV(Z96,AA85:$FB$85,AA6:$FB$6)","v":-1798374.1449258896},{"$f":"XNPV(AA96,AB85:$FB$85,AB6:$FB$6)","v":-2905226.5571633549},{"$f":"XNPV(AB96,AC85:$FB$85,AC6:$FB$6)","v":-2925877.6129031386},{"$f":"XNPV(AC96,AD85:$FB$85,AD6:$FB$6)","v":-2947371.2632321739},{"$f":"XNPV(AD96,AE85:$FB$85,AE6:$FB$6)","v":-2968321.893775173},{"$f":"XNPV(AE96,AF85:$FB$85,AF6:$FB$6)","v":-3098653.2161298194},{"$f":"XNPV(AF96,AG85:$FB$85,AG6:$FB$6)","v":-3731340.4176129424},{"$f":"XNPV(AG96,AH85:$FB$85,AH6:$FB$6)","v":-3717152.9010934546},{"$f":"XNPV(AH96,AI85:$FB$85,AI6:$FB$6)","v":-3703164.9578671074},{"$f":"XNPV(AI96,AJ85:$FB$85,AJ6:$FB$6)","v":-3688694.3757688762},{"$f":"XNPV(AJ96,AK85:$FB$85,AK6:$FB$6)","v":-4535428.8101817854},{"$f":"XNPV(AK96,AL85:$FB$85,AL6:$FB$6)","v":-4506234.8109530238},{"$f":"XNPV(AL96,AM85:$FB$85,AM6:$FB$6)","v":-4476920.2604700681},{"$f":"XNPV(AM96,AN85:$FB$85,AN6:$FB$6)","v":-4446285.3950282065},{"$f":"XNPV(AN96,AO85:$FB$85,AO6:$FB$6)","v":-4415486.2832727628},{"$f":"XNPV(AO96,AP85:$FB$85,AP6:$FB$6)","v":-4383338.5083071506},{"$f":"XNPV(AP96,AQ85:$FB$85,AQ6:$FB$6)","v":-4350980.6072155945},{"$f":"XNPV(AQ96,AR85:$FB$85,AR6:$FB$6)","v":-4317821.4091292555},{"$f":"XNPV(AR96,AS85:$FB$85,AS6:$FB$6)","v":-4283841.0710777249},{"$f":"XNPV(AS96,AT85:$FB$85,AT6:$FB$6)","v":-4248451.3231132515},{"$f":"XNPV(AT96,AU85:$FB$85,AU6:$FB$6)","v":-4212753.1344108051},{"$f":"XNPV(AU96,AV85:$FB$85,AV6:$FB$6)","v":-4175612.732796446},{"$f":"XNPV(AV96,AW85:$FB$85,AW6:$FB$6)","v":-4138110.8009105376},{"$f":"XNPV(AW96,AX85:$FB$85,AX6:$FB$6)","v":-4099132.2129638018},{"$f":"XNPV(AX96,AY85:$FB$85,AY6:$FB$6)","v":-4059736.3507352578},{"$f":"XNPV(AY96,AZ85:$FB$85,AZ6:$FB$6)","v":-4019364.9065021421},{"$f":"XNPV(AZ96,BA85:$FB$85,BA6:$FB$6)","v":-3977993.721375837},{"$f":"XNPV(BA96,BB85:$FB$85,BB6:$FB$6)","v":-3935071.9953547823},{"$f":"XNPV(BB96,BC85:$FB$85,BC6:$FB$6)","v":-3891613.4172238223},{"$f":"XNPV(BC96,BD85:$FB$85,BD6:$FB$6)","v":-3846564.4386500539},{"$f":"XNPV(BD96,BE85:$FB$85,BE6:$FB$6)","v":-3800914.0978642059},{"$f":"XNPV(BE96,BF85:$FB$85,BF6:$FB$6)","v":-3753631.50411009},{"$f":"XNPV(BF96,BG85:$FB$85,BG6:$FB$6)","v":-3705679.8125366094},{"$f":"XNPV(BG96,BH85:$FB$85,BH6:$FB$6)","v":-3656540.6661203732},{"$f":"XNPV(BH96,BI85:$FB$85,BI6:$FB$6)","v":-3606184.6592459106},{"$f":"XNPV(BI96,BJ85:$FB$85,BJ6:$FB$6)","v":-3554106.5429539252},{"$f":"XNPV(BJ96,BK85:$FB$85,BK6:$FB$6)","v":-3501213.9019873994},{"$f":"XNPV(BK96,BL85:$FB$85,BL6:$FB$6)","v":-3446550.713629154},{"$f":"XNPV(BL96,BM85:$FB$85,BM6:$FB$6)","v":-3390994.606865963},{"$f":"XNPV(BM96,BN85:$FB$85,BN6:$FB$6)","v":-3333617.0928381453},{"$f":"XNPV(BN96,BO85:$FB$85,BO6:$FB$6)","v":-3275264.3469884545},{"$f":"XNPV(BO96,BP85:$FB$85,BP6:$FB$6)","v":-3215466.5791098508},{"$f":"XNPV(BP96,BQ85:$FB$85,BQ6:$FB$6)","v":-3154188.0053050453},{"$f":"XNPV(BQ96,BR85:$FB$85,BR6:$FB$6)","v":-3090978.7515928769},{"$f":"XNPV(BR96,BS85:$FB$85,BS6:$FB$6)","v":-3026617.4153494909},{"$f":"XNPV(BS96,BT85:$FB$85,BT6:$FB$6)","v":-2960266.5327000525},{"$f":"XNPV(BT96,BU85:$FB$85,BU6:$FB$6)","v":-2892668.2958961586},{"$f":"XNPV(BU96,BV85:$FB$85,BV6:$FB$6)","v":-2823018.7028625887},{"$f":"XNPV(BV96,BW85:$FB$85,BW6:$FB$6)","v":-2752021.7204701598},{"$f":"XNPV(BW96,BX85:$FB$85,BX6:$FB$6)","v":-2679266.5996722542},{"$f":"XNPV(BX96,BY85:$FB$85,BY6:$FB$6)","v":-2604709.8026937624},{"$f":"XNPV(BY96,BZ85:$FB$85,BZ6:$FB$6)","v":-2527968.7731834003},{"$f":"XNPV(BZ96,CA85:$FB$85,CA6:$FB$6)","v":-2449665.3026076439},{"$f":"XNPV(CA96,CB85:$FB$85,CB6:$FB$6)","v":-2369106.0553701026},{"$f":"XNPV(CB96,CC85:$FB$85,CC6:$FB$6)","v":-2286868.5775172194},{"$f":"XNPV(CC96,CD85:$FB$85,CD6:$FB$6)","v":-2202300.2016661409},{"$f":"XNPV(CD96,CE85:$FB$85,CE6:$FB$6)","v":-2115932.0161722731},{"$f":"XNPV(CE96,CF85:$FB$85,CF6:$FB$6)","v":-2027425.0464820752},{"$f":"XNPV(CF96,CG85:$FB$85,CG6:$FB$6)","v":-1936726.3286735611},{"$f":"XNPV(CG96,CH85:$FB$85,CH6:$FB$6)","v":-1843535.1423337122},{"$f":"XNPV(CH96,CI85:$FB$85,CI6:$FB$6)","v":-1748282.6548864325},{"$f":"XNPV(CI96,CJ85:$FB$85,CJ6:$FB$6)","v":-1650450.7429779307},{"$f":"XNPV(CJ96,CK85:$FB$85,CK6:$FB$6)","v":-1550416.7974099473},{"$f":"XNPV(CK96,CL85:$FB$85,CL6:$FB$6)","v":-1447712.1236543607},{"$f":"XNPV(CL96,CM85:$FB$85,CM6:$FB$6)","v":-1342657.6470596378},{"$f":"XNPV(CM96,CN85:$FB$85,CN6:$FB$6)","v":-1235001.6470797735},{"$f":"XNPV(CN96,CO85:$FB$85,CO6:$FB$6)","v":-1124679.7007206897},{"$f":"XNPV(CO96,CP85:$FB$85,CP6:$FB$6)","v":-1011490.5729612954},{"$f":"XNPV(CP96,CQ85:$FB$85,CQ6:$FB$6)","v":-895633.69553591765},{"$f":"XNPV(CQ96,CR85:$FB$85,CR6:$FB$6)","v":-776803.94513689331},{"$f":"XNPV(CR96,CS85:$FB$85,CS6:$FB$6)","v":-655135.39009190665},{"$f":"XNPV(CS96,CT85:$FB$85,CT6:$FB$6)","v":-530382.98592127115},{"$f":"XNPV(CT96,CU85:$FB$85,CU6:$FB$6)","v":-402612.16937569529},{"$f":"XNPV(CU96,CV85:$FB$85,CV6:$FB$6)","v":-271677.29187853984},{"$f":"XNPV(CV96,CW85:$FB$85,CW6:$FB$6)","v":-137500},{"$f":"XNPV(CW96,CX85:$FB$85,CX6:$FB$6)","v":0},{"$f":"XNPV(CX96,CY85:$FB$85,CY6:$FB$6)","v":0},{"$f":"XNPV(CY96,CZ85:$FB$85,CZ6:$FB$6)","v":0},{"$f":"XNPV(CZ96,DA85:$FB$85,DA6:$FB$6)","v":0},{"$f":"XNPV(DA96,DB85:$FB$85,DB6:$FB$6)","v":0},{"$f":"XNPV(DB96,DC85:$FB$85,DC6:$FB$6)","v":0},{"$f":"XNPV(DC96,DD85:$FB$85,DD6:$FB$6)","v":0},{"$f":"XNPV(DD96,DE85:$FB$85,DE6:$FB$6)","v":0},{"$f":"XNPV(DE96,DF85:$FB$85,DF6:$FB$6)","v":0},{"$f":"XNPV(DF96,DG85:$FB$85,DG6:$FB$6)","v":0},{"$f":"XNPV(DG96,DH85:$FB$85,DH6:$FB$6)","v":0},{"$f":"XNPV(DH96,DI85:$FB$85,DI6:$FB$6)","v":0},{"$f":"XNPV(DI96,DJ85:$FB$85,DJ6:$FB$6)","v":0},{"$f":"XNPV(DJ96,DK85:$FB$85,DK6:$FB$6)","v":0},{"$f":"XNPV(DK96,DL85:$FB$85,DL6:$FB$6)","v":0},{"$f":"XNPV(DL96,DM85:$FB$85,DM6:$FB$6)","v":0},{"$f":"XNPV(DM96,DN85:$FB$85,DN6:$FB$6)","v":0},{"$f":"XNPV(DN96,DO85:$FB$85,DO6:$FB$6)","v":0},{"$f":"XNPV(DO96,DP85:$FB$85,DP6:$FB$6)","v":0},{"$f":"XNPV(DP96,DQ85:$FB$85,DQ6:$FB$6)","v":0},{"$f":"XNPV(DQ96,DR85:$FB$85,DR6:$FB$6)","v":0},{"$f":"XNPV(DR96,DS85:$FB$85,DS6:$FB$6)","v":0},{"$f":"XNPV(DS96,DT85:$FB$85,DT6:$FB$6)","v":0},{"$f":"XNPV(DT96,DU85:$FB$85,DU6:$FB$6)","v":0},{"$f":"XNPV(DU96,DV85:$FB$85,DV6:$FB$6)","v":0},{"$f":"XNPV(DV96,DW85:$FB$85,DW6:$FB$6)","v":0},{"$f":"XNPV(DW96,DX85:$FB$85,DX6:$FB$6)","v":0},{"$f":"XNPV(DX96,DY85:$FB$85,DY6:$FB$6)","v":0},{"$f":"XNPV(DY96,DZ85:$FB$85,DZ6:$FB$6)","v":0},{"$f":"XNPV(DZ96,EA85:$FB$85,EA6:$FB$6)","v":0},{"$f":"XNPV(EA96,EB85:$FB$85,EB6:$FB$6)","v":0},{"$f":"XNPV(EB96,EC85:$FB$85,EC6:$FB$6)","v":0},{"$f":"XNPV(EC96,ED85:$FB$85,ED6:$FB$6)","v":0},{"$f":"XNPV(ED96,EE85:$FB$85,EE6:$FB$6)","v":0},{"$f":"XNPV(EE96,EF85:$FB$85,EF6:$FB$6)","v":0},{"$f":"XNPV(EF96,EG85:$FB$85,EG6:$FB$6)","v":0},{"$f":"XNPV(EG96,EH85:$FB$85,EH6:$FB$6)","v":0},{"$f":"XNPV(EH96,EI85:$FB$85,EI6:$FB$6)","v":0},{"$f":"XNPV(EI96,EJ85:$FB$85,EJ6:$FB$6)","v":0},{"$f":"XNPV(EJ96,EK85:$FB$85,EK6:$FB$6)","v":0},{"$f":"XNPV(EK96,EL85:$FB$85,EL6:$FB$6)","v":0},{"$f":"XNPV(EL96,EM85:$FB$85,EM6:$FB$6)","v":0},{"$f":"XNPV(EM96,EN85:$FB$85,EN6:$FB$6)","v":0},{"$f":"XNPV(EN96,EO85:$FB$85,EO6:$FB$6)","v":0},{"$f":"XNPV(EO96,EP85:$FB$85,EP6:$FB$6)","v":0},{"$f":"XNPV(EP96,EQ85:$FB$85,EQ6:$FB$6)","v":0},{"$f":"XNPV(EQ96,ER85:$FB$85,ER6:$FB$6)","v":0},{"$f":"XNPV(ER96,ES85:$FB$85,ES6:$FB$6)","v":0},{"$f":"XNPV(ES96,ET85:$FB$85,ET6:$FB$6)","v":0},{"$f":"XNPV(ET96,EU85:$FB$85,EU6:$FB$6)","v":0},{"$f":"XNPV(EU96,EV85:$FB$85,EV6:$FB$6)","v":0},{"$f":"XNPV(EV96,EW85:$FB$85,EW6:$FB$6)","v":0},{"$f":"XNPV(EW96,EX85:$FB$85,EX6:$FB$6)","v":0},{"$f":"XNPV(EX96,EY85:$FB$85,EY6:$FB$6)","v":0},{"$f":"XNPV(EY96,EZ85:$FB$85,EZ6:$FB$6)","v":0},{"$f":"XNPV(EZ96,FA85:$FB$85,FA6:$FB$6)","v":0},{"$f":"XNPV(FA96,FB85:$FB$85,FB6:$FB$6)","v":0}]
[]
[null,null,"Holding Period",null,"Years",4,{"$f":"EDATE(F14,F99*12)","v":"2025-12-01"},null,{"$f":"I5<=$G$99","v":true},{"$f":"J5<=$G$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV5<=$G$99","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH5<=$G$99","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Exit Period",null,null,null,{"$f":"G99","v":"2025-12-01"},null,{"$f":"I5=$G$100","v":false},{"$f":"J5=$G$100","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV5=$G$100","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH5=$G$100","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Cash Flow over Holding Period",null,null,null,null,null,{"$f":"I99*I85+I100*I97","v":0},{"$f":"J99*J85+J100*J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-137500,-4552986.2832727628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV99*BV85+BV100*BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH99*EH85+EH100*EH97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Holding Period IRR",null,null,{"$f":"XIRR(I102:FB102,I6:FB6)","v":{"$error":"#NUM!"}}]
[]
["Financing"]
[null,"Sources and Uses of Funds"]
[null,null,"Uses of Funds"]
[null,null,null,"Cap Exp",null,null,null,{"$f":"SUM(I81:FB81)","v":0}]
[null,null,null,"Development Expenditures",null,null,null,{"$f":"SUM(I78:FB78)","v":0}]
[null,null,null,"IDC"]
[null,null,null,"Fees"]
[null,null,null,"DSRA"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H108:H112)","v":0}]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Debt",null,null,{"$f":"F39","v":0.8},{"$f":"H113*G116","v":0}]
[null,null,null,"Equity",null,null,null,{"$f":"H113-H116","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H116:H117)","v":0}]
[]
["Funding of Debt"]
[null,null,"Funding Requirements"]
[null,null,null,"Cap Exp",null,null,null,null,{"$f":"I81","v":0},{"$f":"J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH81","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,"Development Expenditures",null,null,null,null,{"$f":"I78","v":0},{"$f":"J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH78","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,"IDC"]
[null,null,null,"Fees"]
[null,null,null,"DSRA"]
[null,null,null,"Total Funding",null,null,null,null,{"$f":"SUM(I122:I126)","v":0},{"$f":"SUM(J122:J126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV122:BV126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH122:EH126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Up Front"]
[null,null,null,"Total Up-front Commitment"]
[null,null,null,"Less: Amount Funded"]
[null,null,null,"Remaining Balance"]
[]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: Funded"]
[null,null,null,"Closing Balance"]
[]
[null,null,"Remaining Pro-Rata"]
[null,null,null,"Total Funding"]
[null,null,null,"Less: Equity Funded Up-Front"]
[null,null,null,"Pro-Rata Funding"]
[]
[null,null,null,"Funding from Debt"]
[null,null,null,"Funding from Eqity"]
[null,null,null,"Total Equity Funding"]
[]
["Debt Repayment"]
[null,"Debt Repayment Period"]
[null,"Debt Repayment Method"]
[null,"Cash Flow Available for Funding"]
[null,"DSCR"]
[null,"Total Debt Service"]

{"sheet":"Storage Count","index":4,"n_rows":24,"n_cols":30,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[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]
[]
[null,"Solar",null,null,null,null,0,0,0,0,0,0,1.9318516525781366,66.648882013945709,261.76589892433753,473.30365488164347,644.27252613480857,749.55844120031702,777.57029016269996,724.44436971680125,595.9762348203551,407.62069869398681,192.21923943152458,27.045923136093911,0,0,0,0,0,0]
[null,"Percent",null,null,null,null,{"$f":"G3/SUM($G$3:$AD$3)","v":0},{"$f":"H3/SUM($G$3:$AD$3)","v":0},0,0,0,0,3.9246467817896386E-4,1.3540031397174253E-2,5.3178963893249609E-2,9.6153846153846145E-2,0.13088697017268447,0.15227629513343799,0.15796703296703296,0.14717425431711145,0.12107535321821035,8.2810047095761369E-2,3.9050235478806906E-2,5.4945054945054941E-3,0,0,0,0,0,0]
[null,null,"Goal","Cap kW","kWh"]
["Lights"]
[null,"Demand - Lights",null,null,{"$f":"SUM(G7:AD7)","v":5},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0]
[null,"Solar Production",5,{"$f":"MAX(G8:AD8)","v":0.7898351648351648},{"$f":"SUM(G8:AD8)","v":4.9999999999999991},null,{"$f":"G4*$C$8","v":0},{"$f":"H4*$C$8","v":0},0,0,0,0,1.9623233908948193E-3,6.7700156985871257E-2,0.26589481946624804,0.48076923076923073,0.65443485086342235,0.76138147566718994,0.7898351648351648,0.73587127158555732,0.60537676609105173,0.41405023547880682,0.19525117739403453,2.7472527472527472E-2,0,0,0,0,0,0]
[]
[null,"Solar Charge",null,null,{"$f":"SUM(G10:AD10)","v":4.9999999999999991},null,{"$f":"MAX(G8-G7,0)","v":0},{"$f":"MAX(H8-H7,0)","v":0},0,0,0,0,1.9623233908948193E-3,6.7700156985871257E-2,0.26589481946624804,0.48076923076923073,0.65443485086342235,0.76138147566718994,0.7898351648351648,0.73587127158555732,0.60537676609105173,0.41405023547880682,0.19525117739403453,2.7472527472527472E-2,0,0,0,0,0,0]
[null,"Solar Discharge",null,null,{"$f":"SUM(G11:AD11)","v":5},null,{"$f":"MAX(G7-G8,0)","v":0},{"$f":"MAX(H7-H8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0]
[null,"Net Battery",null,null,{"$f":"E10-E11","v":0}]
[]
[null,"Storage Hours/Capacity",null,null,{"$f":"E11/D8","v":6.3304347826086955}]
[]
["Refridge"]
[null,"Demand - Refridge",null,null,{"$f":"SUM(G17:AD17)","v":12},null,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,"Solar Production",12,{"$f":"MAX(G18:AD18)","v":1.8956043956043955},{"$f":"SUM(G18:AD18)","v":12},null,{"$f":"$C$18*G4","v":0},{"$f":"$C$18*H4","v":0},0,0,0,0,4.7095761381475663E-3,0.16248037676609103,0.63814756671899531,1.1538461538461537,1.5706436420722136,1.8273155416012559,1.8956043956043955,1.7660910518053374,1.4529042386185242,0.99372056514913643,0.4686028257456829,6.5934065934065922E-2,0,0,0,0,0,0]
[]
[null,"Battery Discharge Required",null,null,{"$f":"SUM(G20:AD20)","v":3.6711145996860282},null,{"$f":"MAX(G17-G18,0)","v":0},{"$f":"MAX(H17-H18,0)","v":0},0,0,0,0,0,0.83751962323390894,0.36185243328100469,0,0,0,0,0,0,6.2794348508635744E-3,0.5313971742543171,0.93406593406593408,1,0,0,0,0,0]
[null,"Battery Charge",null,null,{"$f":"SUM(G21:AD21)","v":3.6711145996860282},null,{"$f":"MAX(G18-G17,0)","v":0},{"$f":"MAX(H18-H17,0)","v":0},0,0,0,0,4.7095761381475663E-3,0,0,0.15384615384615374,0.57064364207221363,0.82731554160125587,0.89560439560439553,0.76609105180533743,0.45290423861852425,0,0,0,0,0,0,0,0,0]
[null,"Net Battery",null,null,{"$f":"E20-E21","v":0}]
[]
[null,"Storage Hours/Capacity",null,null,{"$f":"E21/D18","v":1.9366459627329193}]

{"sheet":"Battery Cost","index":5,"n_rows":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Initial Capital CostDC /kWh",180,440,176,429,173,419,228,450,228,429,255,534,226,534,271,661]
["Initial Capital CostAC /kW",62,0,62,0,65,0,70,0,70,0,82,217,58,255,227,356]
["EPC Costs",4,6,7,10,14,16,3,5,9,9,0,0,0,0,0,0]
["Solar PV Capital Cost /kW",0,0,0,0,0,0,0,0,1000,1000,0,0,2350,2350,2875,2875]
["Total Initial Installed Cost",28,50,49,96,90,184,18,32,162,195,1,2,3,4,0,0]
["EPC %",{"$f":"B3/B5","v":0.14285714285714285},{"$f":"C3/C5","v":0.12},0.14285714285714285,0.10416666666666667,0.15555555555555556,8.6956521739130432E-2,0.16666666666666666,0.15625,5.5555555555555552E-2,4.6153846153846156E-2,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["O&M /kWh",0.3,5,0.3,5,0.3,5,6,5,0.8,5,0.6,14,4.5999999999999996,18,5.6,13]
["O&M percent",{"$f":"B9/B1","v":1.6666666666666666E-3},{"$f":"C9/C1","v":1.1363636363636364E-2},1.7045454545454545E-3,1.1655011655011656E-2,1.7341040462427746E-3,1.1933174224343675E-2,2.6315789473684209E-2,1.1111111111111112E-2,3.5087719298245615E-3,1.1655011655011656E-2,2.352941176470588E-3,2.6217228464419477E-2,2.0353982300884955E-2,3.3707865168539325E-2,2.0664206642066418E-2,1.9667170953101363E-2]
[]
["Extended Warranty Start Year",null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,3]
["Warranty Expense of Capital Costs",0.95,4,0.8,4,0.82,4,1.95,5.26,1.9,5.26,1.9,3,1.9,3,3,1.5]
["Investment Tax Credit",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Production Tax Credit /MWh",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Charging Cost /MWh",null,null,null,null,null,null,null,null,null,null,null,42,42,0,107,0]
["Charging Cost Escalator",null,null,null,null,null,null,null,null,null,null,null,2.25,2.25,0,2.11,0]
["Efficiency of Storage Technology",90,70,90,70,91,70,92,65,90,65,90,63,90,63,90,90]
["Levelized Cost of Storage /MWh",189,325,173,315,165,305,2351,3989,102,139,485,1042,223,384,457,663]

{"sheet":"Carrying Charge Analysis","index":6,"n_rows":26,"n_cols":42,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Year",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[]
[null,"Capital Investment",null,null,null,null,1000]
[null,"Ebitda",null,null,null,null,null,98.340307706201074,{"$f":"H5*(1+$G$11)","v":98.340307706201074},{"$f":"I5*(1+$G$11)","v":98.340307706201074},98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074]
[null,"Free cash flow",null,null,null,null,{"$f":"G5-G4","v":-1000},{"$f":"H5-H4","v":98.340307706201074},98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074]
[null,"IRR",null,null,null,null,{"$f":"IRR(6:6)","v":9.4118719536598894E-2}]
[null,"CCR",null,null,null,null,{"$f":"H5/G4","v":9.8340307706201072E-2}]
[null,"Required IRR",null,null,null,null,0.15]
[null,"NPV at required IRR",null,null,null,null,{"$f":"NPV(G9,6:6)","v":-303.75720918260055}]
[null,"Inflation",null,null,null,null,0]
[]
["Debt financing"]
[null,"Debt to capital",null,null,null,null,0.8]
[null,"Interest rate to the debt ",null,null,null,null,2.5000000000000001E-2]
[null,"Credit spread (risk premium)",null,null,null,null,2.5000000000000001E-2]
[null,"Total interest rate",null,null,null,null,{"$f":"G15+G16","v":0.05}]
[null,"Tenure ",null,null,null,null,15]
[null,"Debt payment",null,null,null,null,{"$f":"PMT(G17,G18,G14*G4)","v":-77.073830087395493}]
[]
[null,"Debt repayment period",null,null,null,null,null,{"$f":"H2<=$G$18","v":true},{"$f":"I2<=$G$18","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"debt cash flow",null,null,null,null,{"$f":"G4*G14","v":800},{"$f":"$G$19*H21","v":-77.073830087395493},{"$f":"$G$19*I21","v":-77.073830087395493},-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,-77.073830087395493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"net cash flow",null,null,null,null,{"$f":"(G6+G22)","v":-200},{"$f":"H22+H6","v":21.266477618805581},{"$f":"I22+I6","v":21.266477618805581},21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,21.266477618805581,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074,98.340307706201074]
[null,"equity IRR",null,null,null,null,{"$f":"IRR(23:23)","v":0.14999999999999969}]
[null,"Target Equity IRR",null,null,null,null,{"$f":"G9","v":0.15}]
[null,"NPV at target IRR",null,null,null,null,{"$f":"NPV(G9,23:23)","v":-3.7795853403543377E-13}]

{"sheet":"Solar Variation","index":7,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["          "]
["          ",null,"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"2005",153,157,201,204,202,172,136,132,162,176,187,180]
[null,"2006",167,178,207,194,177,153,143,150,136,185,170,171]
[null,"2007",170,151,214,210,201,149,113,152,134,186,182,171]
[null,"2008",164,188,219,218,190,145,142,148,174,197,174,141]
[null,"2009",153,188,220,220,181,171,158,149,174,184,161,175]
[null,"2010",99.4,174,224,217,194,174,148,160,161,174,170,181]
[null,"2011",151,176,214,200,192,152,152,164,145,210,165,124]
[null,"2012",153,187,226,211,216,165,144,159,157,207,184,127]
[null,"2013",149,166,217,205,186,148,155,174,188,152,185,166]
[null,"2014",121,132,226,220,194,180,168,158,156,187,186,129]
[null,"2015",112,168,200,191,205,171,163,162,171,199,179,171]
[null,"2016",166,177,214,216,177,164,132,170,123,190,189,151]

{"sheet":"Performance Ratio","index":8,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["          ",null,"GlobHor ","T","GlobInc","GlobEff","EArray","E_Grid","EffArrR","EffSysR"]
[null,null,"kWh/m² ","°C","kWh/m²","kWh/m²","MWh","MWh"]
[null,"January",141.19999999999999,21.3,180,171,95.5,91.8,13.19,12.68]
[null,"February",154,24.1,197.6,188.5,103.4,99.4,13,12.5]
[null,"March",194.7,28.3,247.1,236.3,125.9,120.9,12.66,12.16]
[null,"April",201.5,31.6,252.4,242,125.4,120.4,12.35,11.85]
[null,"May",208.2,32.4,258,246.4,128.9,123.8,12.41,11.93]
[null,"June",163.1,28,192.4,182.1,98.9,95.1,12.77,12.28]
[null,"July",133.30000000000001,26.1,155.4,146.69999999999999,80.599999999999994,77.400000000000006,12.88,12.37]
[null,"August",130.9,24.8,147,138.1,76.599999999999994,73.599999999999994,12.96,12.45]
[null,"September",150,25.2,181.6,172.2,94.9,91.1,12.98,12.47]
[null,"October",162,25.2,202.9,192.9,105.8,101.7,12.96,12.46]
[null,"November",139.6,22.8,175.6,166.6,92.9,89.3,13.14,12.64]
[null,"December",134,21.09,170.1,161.19999999999999,90.7,87.2,13.25,12.74]
[null,"Year",1912.5,25.91,2360.1,2244.1,1219.3,1171.7,12.84,12.34]
[]
[null,"Capacity Factor",null,null,{"$f":"E15/8760","v":0.26941780821917805},null,null,{"$f":"(H15/8760)","v":0.13375570776255707}]
[null,null,null,null,null,null,null,{"$f":"H17/0.612","v":0.21855507804339391}]
[]
[null,null,null,null,null,null,null,{"$f":"H18/E17","v":0.81121244170167828}]

{"sheet":"Wind Gross and Net","index":9,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
["          "," Wind Farm Rated Power1  MW                            ",94,null,{"$f":"C4/8760","v":4.7545662100456618E-2},{"$f":"E3*1000","v":47.545662100456617},{"$f":"F3/C3","v":0.50580491596230448},0.01]
[null," Gross Energy Output  GWh/annum                             ",416.5]
[null," Wake effect                                ",0.94799999999999995,{"$f":"1-C5","v":5.2000000000000046E-2},{"$f":"C4*C5","v":394.84199999999998}]
[null," Availability                                 ",0.95299999999999996,{"$f":"1-C6","v":4.7000000000000042E-2},{"$f":"E5*C6","v":376.284426}]
[null," Electrical efficiency                                ",0.97700000000000009,2.2999999999999909E-2,{"$f":"E6*C7","v":367.62988420200003}]
[null," Turbine performance                                ",0.95299999999999996,4.7000000000000042E-2,350.35127964450601]
[null," Environmental                                 ",0.97599999999999998,2.4000000000000021E-2,341.94284893303785]
[null," Curtailment                                 ",0.995,5.0000000000000044E-3,340.23313468837267]
[null," Net Energy Output  GWh/annum                             ",340.3]
[null," Net Capacity Factor1                               ",41.3]
[]
[null,"Average",{"$f":"E10/8760*1000","v":38.839398937028839}]
[null,"Capacity Factor",{"$f":"C14/C3","v":0.41318509507477491}]

{"sheet":"P Values","index":10,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"P Value","1-year","10-year","20-year"]
[null,99,256.10000000000002,281.5,283.2]
[null,95,280.8,298.7,299.89999999999998]
[null,90,293.89999999999998,307.89999999999998,308.89999999999998]
[null,75,315.89999999999998,323.3,323.8]
[null,50,340.3,340.3,340.3]
[]
[]
[null,"%reduction",{"$f":"C4/C8","v":0.75257126065236557},{"$f":"D4/D8","v":0.8272112841610344},0.83220687628563028]
[]
[null,"1-%reduction",{"$f":"1-C11","v":0.24742873934763443},{"$f":"1-D11","v":0.1727887158389656},0.16779312371436972]
[]
[null,"DSCR required",{"$f":"1/(1-C13)","v":1.3287778211636079},{"$f":"1/(1-D13)","v":1.2088809946714032},1.2016242937853108]
[]
[null,"Test",{"$f":"(C15-1)/C15","v":0.2474287393476344}]

{"sheet":"Power Curve","index":11,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"power"]
[null,3,4]
[null,4,93]
[null,5,271]
[null,6,509]
[null,7,810]
[null,8,1189]
[null,9,1472]
[null,10,1596]
[null,11,1620]
[null,12,1620]
[null,13,1620]
[null,14,1620]
[null,15,1620]
[null,16,1620]
[null,17,1620]
[null,18,1620]
[null,19,1620]
[null,20,1620]
[null,21,1620]
[null,22,1620]
[null,23,1620]
[null,24,1620]
[null,25,1620]