{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["PF Funding"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":2,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PF Funding","index":0,"n_rows":131,"n_cols":209,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Timeline",null,null,null,"Units","Constant 1","Constant 2","Sum"]
[null,null,null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200]
[null,null,null,"Construction",null,null,{"$f":"G14","v":30},null,null,{"$f":"J4<=$G$5","v":true},{"$f":"K4<=$G$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW4<=$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI4<=$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU4<=$G$5","v":false},false,false,false,false,false,false]
[null,null,null,"Post Construction",null,null,null,null,null,{"$f":"NOT(J5)","v":false},{"$f":"NOT(K5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(BW5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(EI5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(GU5)","v":true},true,true,true,true,true,true]
[null,null,null,"Post Construction Period Counter",null,null,null,null,null,{"$f":"H7+J6","v":0},{"$f":"J7+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"BV7+BW6","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":"EH7+EI6","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,{"$f":"GT7+GU6","v":164},165,166,167,168,169,170]
[null,null,null,"Months in Period",null,null,1,12,null,{"$f":"IF(J5,$G$8,$H$8)","v":1},{"$f":"IF(K5,$G$8,$H$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BW5,$G$8,$H$8)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EI5,$G$8,$H$8)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GU5,$G$8,$H$8)","v":12},12,12,12,12,12,12]
[null,null,null,"Operating Period",null,null,{"$f":"G18","v":30},null,null,{"$f":"AND(J7>0,J7<=$G$9)*1","v":0},{"$f":"AND(K7>0,K7<=$G$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"AND(BW7>0,BW7<=$G$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI7>0,EI7<=$G$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU7>0,GU7<=$G$9)*1","v":0},0,0,0,0,0,0]
[null,null,null,"Operating Year",null,null,null,null,null,{"$f":"I10+J9","v":0},{"$f":"J10+K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,{"$f":"BV10+BW9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"EH10+EI9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"GT10+GU9","v":30},30,30,30,30,30,30]
[]
[null,"Inputs"]
[null,null,"Operating Inputs"]
[null,null,null,"Construction Period",null,"Month",30]
[null,null,null,"EPC Cost",null,"MZN",25000]
[null,null,null,"S-curve",null,"%",{"$f":"1/G14","v":3.3333333333333333E-2}]
[]
[null,null,null,"Operating Years",null,"Years",30]
[null,null,null,"EBITDA",null,"MZN",1800]
[null,null,null,"EBITDA Growth",null,"% p.a.",0.02]
[]
[null,null,"Financing Inputs"]
[null,null,null,"Debt to Capital",null,"%",0.7]
[null,null,null,"DSCR Criteria",null,"x",1.5]
[null,null,null,"Repayment Tenor",null,"Years",25]
[null,null,null,"Interest Rate",null,"%",0.05]
[null,null,null,"Up Front Fee",null,"%",0.02]
[null,null,null,"Commitment Fee",null,"%",1.4999999999999999E-2]
[null,null,null,"DSRA",null,"Years",1]
[null,null,null,"Repayment Period",null,null,{"$f":"G25","v":25},null,null,{"$f":"AND(J10>I11,J10<=$G$30)*1","v":0},{"$f":"AND(K10>J11,K10<=$G$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW10>BV11,BW10<=$G$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI10>EH11,EI10<=$G$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU10>GT11,GU10<=$G$30)*1","v":0},0,0,0,0,0,0]
[null,null,null,"Repayment Percent - PPMT",null,null,{"$f":"G26","v":0.05},null,null,{"$f":"IFERROR(PPMT($G$31,J10,$G$30,-1)*1,0)","v":0},{"$f":"IFERROR(PPMT($G$31,K10,$G$30,-1)*1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0952457299229621E-2,2.2000080164191103E-2,2.3100084172400656E-2,2.4255088381020688E-2,2.5467842800071722E-2,2.6741234940075312E-2,2.8078296687079077E-2,2.948221152143303E-2,3.0956322097504679E-2,3.2504138202379913E-2,3.4129345112498918E-2,3.5835812368123859E-2,3.7627602986530055E-2,3.950898313585656E-2,4.1484432292649386E-2,4.3558653907281857E-2,4.573658660264595E-2,4.8023415932778243E-2,5.0424586729417159E-2,5.2945816065888024E-2,5.5593106869182424E-2,5.8372762212641538E-2,6.1291400323273619E-2,6.4355970339437296E-2,6.7573768856409158E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(PPMT($G$31,BW10,$G$30,-1)*1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(PPMT($G$31,EI10,$G$30,-1)*1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(PPMT($G$31,GU10,$G$30,-1)*1,0)","v":0},0,0,0,0,0,0]
[null,null,null,"Repayment Percent - Input (UDF)",null,null,null,null,null,{"$f":"J31","v":0},{"$f":"K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0952457299229621E-2,2.2000080164191103E-2,2.3100084172400656E-2,2.4255088381020688E-2,2.5467842800071722E-2,2.6741234940075312E-2,2.8078296687079077E-2,2.948221152143303E-2,3.0956322097504679E-2,3.2504138202379913E-2,3.4129345112498918E-2,3.5835812368123859E-2,3.7627602986530055E-2,3.950898313585656E-2,4.1484432292649386E-2,4.3558653907281857E-2,4.573658660264595E-2,4.8023415932778243E-2,5.0424586729417159E-2,5.2945816065888024E-2,5.5593106869182424E-2,5.8372762212641538E-2,6.1291400323273619E-2,6.4355970339437296E-2,6.7573768856409158E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"BW31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU31","v":0},0,0,0,0,0,0]
[]
[null,"Operating Model"]
[null,null,"Construction"]
[null,null,null,"Total Cost",null,"MZN",{"$f":"G15","v":25000},null,null,{"$f":"$G$36","v":25000},{"$f":"$G$36","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"$G$36","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"$G$36","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"$G$36","v":25000},25000,25000,25000,25000,25000,25000]
[null,null,null,"S-curve",null,"%",{"$f":"G16","v":3.3333333333333333E-2},null,{"$f":"SUM(J37:HA37)","v":0.99999999999999989},{"$f":"$G$37*J5","v":3.3333333333333333E-2},{"$f":"$G$37*K5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$37*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$37*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$37*GU5","v":0},0,0,0,0,0,0]
[null,null,null,"Construction Expenditure",null,"MZN",null,null,{"$f":"SUM(J38:HA38)","v":24999.999999999993},{"$f":"J36*J37","v":833.33333333333337},{"$f":"K36*K37","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW36*BW37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI36*EI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU36*GU37","v":0},0,0,0,0,0,0]
[]
[null,null,"Operation"]
[null,null,null,"Base EBITDA",null,"MZN",{"$f":"G19","v":1800},null,null,{"$f":"$G$41","v":1800},{"$f":"$G$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$G$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$G$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$G$41","v":1800},1800,1800,1800,1800,1800,1800]
[null,null,null,"Growth Index",null,"Index",{"$f":"G20","v":0.02},null,1,{"$f":"I42*(1+J9*$G$42)","v":1},{"$f":"J42*(1+K9*$G$42)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"BV42*(1+BW9*$G$42)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"EH42*(1+EI9*$G$42)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":"GT42*(1+GU9*$G$42)","v":1.8113615841033548},1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548]
[null,null,null,"EBITDA Applied",null,"MZN",null,null,null,{"$f":"J41*J42*J9","v":0},{"$f":"K41*K42*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1836,1872.72,1910.1743999999999,1948.377888,1987.3454457600001,2027.0923546752001,2067.6342017687039,2108.9868858040782,2151.1666235201601,2194.1899559905632,2238.0737551103743,2282.8352302125818,2328.4919348168332,2375.0617735131705,2422.563008983434,2471.0142691631027,2520.4345545463648,2570.8432456372921,2622.260110550038,2674.7053127610388,2728.19941901626,2782.7634073965851,2838.4186755445166,2895.187049055407,2953.090790036515,3012.1526058372456,3072.3956579539904,3133.8435711130705,3196.5204425353318,3260.4508513860387,0,0,0,0,0,{"$f":"BW41*BW42*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI41*EI42*EI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU41*GU42*GU9","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Free Cash Flow",null,"MZN",null,null,null,{"$f":"J43-J38","v":-833.33333333333337},{"$f":"K43-K38","v":-833.33333333333337},-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,1836,1872.72,1910.1743999999999,1948.377888,1987.3454457600001,2027.0923546752001,2067.6342017687039,2108.9868858040782,2151.1666235201601,2194.1899559905632,2238.0737551103743,2282.8352302125818,2328.4919348168332,2375.0617735131705,2422.563008983434,2471.0142691631027,2520.4345545463648,2570.8432456372921,2622.260110550038,2674.7053127610388,2728.19941901626,2782.7634073965851,2838.4186755445166,2895.187049055407,2953.090790036515,3012.1526058372456,3072.3956579539904,3133.8435711130705,3196.5204425353318,3260.4508513860387,0,0,0,0,0,{"$f":"BW43-BW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI43-EI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU43-GU38","v":0},0,0,0,0,0,0]
[null,null,null,"Date",null,"Date",null,null,"2020-01-01",{"$f":"EDATE(I46,J8)","v":"2020-02-01"},{"$f":"EDATE(J46,K8)","v":"2020-03-01"},"2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01","2053-07-01","2054-07-01","2055-07-01","2056-07-01","2057-07-01",{"$f":"EDATE(BV46,BW8)","v":"2058-07-01"},"2059-07-01","2060-07-01","2061-07-01","2062-07-01","2063-07-01","2064-07-01","2065-07-01","2066-07-01","2067-07-01","2068-07-01","2069-07-01","2070-07-01","2071-07-01","2072-07-01","2073-07-01","2074-07-01","2075-07-01","2076-07-01","2077-07-01","2078-07-01","2079-07-01","2080-07-01","2081-07-01","2082-07-01","2083-07-01","2084-07-01","2085-07-01","2086-07-01","2087-07-01","2088-07-01","2089-07-01","2090-07-01","2091-07-01","2092-07-01","2093-07-01","2094-07-01","2095-07-01","2096-07-01","2097-07-01","2098-07-01","2099-07-01","2100-07-01","2101-07-01","2102-07-01","2103-07-01","2104-07-01","2105-07-01","2106-07-01","2107-07-01","2108-07-01","2109-07-01","2110-07-01","2111-07-01","2112-07-01","2113-07-01","2114-07-01","2115-07-01","2116-07-01","2117-07-01","2118-07-01","2119-07-01","2120-07-01","2121-07-01",{"$f":"EDATE(EH46,EI8)","v":"2122-07-01"},"2123-07-01","2124-07-01","2125-07-01","2126-07-01","2127-07-01","2128-07-01","2129-07-01","2130-07-01","2131-07-01","2132-07-01","2133-07-01","2134-07-01","2135-07-01","2136-07-01","2137-07-01","2138-07-01","2139-07-01","2140-07-01","2141-07-01","2142-07-01","2143-07-01","2144-07-01","2145-07-01","2146-07-01","2147-07-01","2148-07-01","2149-07-01","2150-07-01","2151-07-01","2152-07-01","2153-07-01","2154-07-01","2155-07-01","2156-07-01","2157-07-01","2158-07-01","2159-07-01","2160-07-01","2161-07-01","2162-07-01","2163-07-01","2164-07-01","2165-07-01","2166-07-01","2167-07-01","2168-07-01","2169-07-01","2170-07-01","2171-07-01","2172-07-01","2173-07-01","2174-07-01","2175-07-01","2176-07-01","2177-07-01","2178-07-01","2179-07-01","2180-07-01","2181-07-01","2182-07-01","2183-07-01","2184-07-01","2185-07-01",{"$f":"EDATE(GT46,GU8)","v":"2186-07-01"},"2187-07-01","2188-07-01","2189-07-01","2190-07-01","2191-07-01","2192-07-01"]
[null,null,null,"Project IRR - Pre-tax",null,"%",{"$f":"XIRR(J45:HA45,J46:HA46)","v":7.2375646233558646E-2}]
[]
[null,"Summary Sources and Uses"]
[null,null,"Uses of Funds",null,null,null,null,null,null,null,"Fixed","Computed","Difference","UDF"]
[null,null,null,"Capital Expenditures",null,"MZN",{"$f":"I38","v":24999.999999999993}]
[null,null,null,"IDC",null,"MZN",{"$f":"K52","v":1144.3496347101884},null,null,null,1144.3496347101884,{"$f":"I66","v":1144.3496347101884},{"$f":"K52-L52","v":0}]
[null,null,null,"Up Front Fee",null,"MZN",{"$f":"K53","v":396.90282680899816},null,null,null,396.90282680899816,{"$f":"I67","v":396.90282680899821},{"$f":"K53-L53","v":0}]
[null,null,null,"Commitment Fee",null,"MZN",{"$f":"K54","v":400.88790985381507},null,null,null,400.88790985381507,{"$f":"I68","v":400.88790985381513},{"$f":"K54-L54","v":0}]
[null,null,null,"DSRA",null,"MZN",{"$f":"K55","v":1408.0615435554489},null,null,null,1408.0615435554489,{"$f":"I69","v":1408.0615435554491}]
[null,null,null,null,"Total Uses","MZN",{"$f":"SUM(G51:G55)","v":28350.201914928446},null,null,null,null,null,{"$f":"SUM(M51:M55)+I72","v":0}]
[]
[null,null,"Sources"]
[null,null,null,"Debt",null,"MZN",{"$f":"G56*H59","v":19845.141340449911},{"$f":"G23","v":0.7}]
[null,null,null,"Equity",null,"MZN",{"$f":"G56-G59","v":8505.0605744785353}]
[null,null,null,"Total Sources",null,"MZN",{"$f":"SUM(G59:G60)","v":28350.201914928446}]
[]
[null,"Construction Funding"]
[null,null,"Funing Requirements"]
[null,null,null,"Capital Expenditures",null,"MZN",null,null,{"$f":"SUM(J65:HA65)","v":24999.999999999993},{"$f":"J38","v":833.33333333333337},{"$f":"K38","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU38","v":0},0,0,0,0,0,0]
[null,null,null,"IDC",null,"MZN",null,null,{"$f":"SUM(J66:HA66)","v":1144.3496347101884},{"$f":"J92","v":0},{"$f":"K92","v":3.6605408782188564},6.1709221158711651,8.6864287152170139,11.207071140536527,13.732859877474402,16.263805433083526,18.799918335868682,21.341209135830361,23.88768840450863,26.439366735027111,28.996254742137072,31.558363062261549,34.125702353539609,36.698283295870702,39.276116590959049,41.859212962358207,44.44758315551563,47.041237937817421,49.640188098633075,52.244444449360394,54.854017823470457,57.468919076552652,60.089159086359892,62.714748752853815,65.345698998250171,67.982020767064213,70.623725026156251,73.270822764777265,75.923324994614632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU92","v":0},0,0,0,0,0,0]
[null,null,null,"Up Front Fee",null,"MZN",null,null,{"$f":"SUM(J67:HA67)","v":396.90282680899821},{"$f":"J96","v":396.90282680899821},{"$f":"K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU96","v":0},0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,"MZN",null,null,400.88790985381513,{"$f":"J100","v":24.806426675562388},{"$f":"K100","v":23.708264412096732},22.95515004080104,22.200498060997283,21.444305333401431,20.686568712320067,19.927285045637333,19.166451174801782,18.40406393481328,17.6401201542098,16.874616655054258,16.107550252921268,15.338917756883925,14.568715969500504,13.796941686801178,13.023591698274675,12.248662786854927,11.472151728907701,10.694055294217163,9.9143702459724654,9.1330933407542698,8.3502213285212523,7.5657509525965931,6.7796789496544214,5.9920020497062438,5.202716976087336,4.4118204454431247,3.6193091677155143,2.8251798461292084,2.0294291771779989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU100","v":0},0,0,0,0,0,0]
[null,null,null,"DSRA",null,"MZN",null,null,1408.0615435554491,{"$f":"J112","v":0},{"$f":"K112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU112","v":0},0,0,0,0,0,0]
[null,null,null,null,"Total Funding Needs","MZN",null,null,"Fixed Funding",1255.0425868178938,860.70213862364892,862.45940549000557,864.22026010954767,865.98470980727132,867.75276192312788,869.52442381205424,871.29970284400383,873.07860640397701,874.86114189205182,876.64731672341475,878.43713832839171,880.23061415247878,882.02775165637354,883.82855831600534,885.63304162256713,887.44120908254649,889.25306821775666,891.06862656536794,892.88789167793891,894.71087112344799,896.53757248532509,898.36800336248257,900.20217136934775,902.04008413589338,903.88174930767093,905.72717454584074,907.57636752720509,909.42933594423982,2319.3476310605752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Computed Funding",{"$f":"SUM(J65:J69)","v":1255.0425868178938},{"$f":"SUM(K65:K69)","v":860.70213862364892},862.45940549000557,864.22026010954767,865.98470980727132,867.75276192312788,869.52442381205424,871.29970284400383,873.07860640397701,874.86114189205182,876.64731672341475,878.43713832839171,880.23061415247878,882.02775165637354,883.82855831600534,885.63304162256713,887.44120908254649,889.25306821775666,891.06862656536794,892.88789167793891,894.71087112344799,896.53757248532509,898.36800336248257,900.20217136934775,902.04008413589338,903.88174930767093,905.72717454584074,907.57636752720509,909.42933594423982,2319.3476310605752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW65:BW69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI65:EI69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU65:GU69)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(J72:HA72)","v":0},{"$f":"J70-J71","v":0},{"$f":"K70-K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70-EI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU70-GU71","v":0},0,0,0,0,0,0]
[null,null,"Funding Sources - Pro-Rata"]
[null,null,null,"Debt Funding",null,"MZN",{"$f":"G23","v":0.7},null,{"$f":"SUM(J74:HA74)","v":19845.141340449914},{"$f":"J70*$G$74","v":878.52981077252559},{"$f":"K70*$G$74","v":602.49149703655416},603.72158384300383,604.95418207668331,606.18929686508989,607.42693334618946,608.66709666843792,609.90979199080266,611.15502448278392,612.40279932443627,613.65312170639027,614.9059968298742,616.16142990673507,617.41942615946141,618.67999082120366,619.94312913579699,621.20884635778248,622.47714775242957,623.74803859575752,625.02152417455716,626.29760978641355,627.57630073972757,628.85760235373778,630.14151995854343,631.42805889512533,632.71722451536959,634.00902218208853,635.30345726904352,636.60053516096787,1623.5433417424026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70*$G$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70*$G$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU70*$G$74","v":0},0,0,0,0,0,0]
[null,null,null,"Equity Funding",null,"MZN",{"$f":"1-G74","v":0.30000000000000004},null,null,{"$f":"J70*$G$75","v":376.51277604536818},{"$f":"K70*$G$75","v":258.2106415870947},258.73782164700168,259.26607803286436,259.79541294218143,260.32582857693842,260.85732714361632,261.38991085320117,261.92358192119315,262.4583425676156,262.99419501702448,263.53114149851757,264.06918424574366,264.60832549691207,265.14856749480163,265.6899124867702,266.23236272476396,266.77592046532703,267.32058796961041,267.8663675033817,268.41326133703444,268.96127174559757,269.51040100874479,270.06065141080438,270.61202524076805,271.16452479230134,271.71815236375227,272.27291025816157,272.82880078327202,695.80428931817266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70*$G$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70*$G$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU70*$G$75","v":0},0,0,0,0,0,0]
[null,null,null,null,"Total Funding","MZN",null,null,null,{"$f":"SUM(J74:J75)","v":1255.0425868178938},{"$f":"SUM(K74:K75)","v":860.70213862364881},862.45940549000557,864.22026010954767,865.98470980727132,867.75276192312788,869.52442381205424,871.29970284400383,873.07860640397712,874.86114189205182,876.64731672341475,878.43713832839171,880.23061415247867,882.02775165637354,883.82855831600523,885.63304162256713,887.44120908254649,889.25306821775666,891.06862656536794,892.8878916779388,894.71087112344799,896.5375724853252,898.36800336248257,900.20217136934775,902.04008413589338,903.88174930767093,905.72717454584085,907.57636752720509,909.42933594423994,2319.3476310605752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW74:BW75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI74:EI75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU74:GU75)","v":0},0,0,0,0,0,0]
[]
[null,"Debt Balance"]
[null,null,"Repayments"]
[null,null,null,"Repayment Percent",null,"%",null,null,{"$f":"SUM(J80:HA80)","v":0.99999999999999989},{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0952457299229621E-2,2.2000080164191103E-2,{"$f":"AP32","v":2.3100084172400656E-2},2.4255088381020688E-2,2.5467842800071722E-2,2.6741234940075312E-2,2.8078296687079077E-2,2.948221152143303E-2,3.0956322097504679E-2,3.2504138202379913E-2,3.4129345112498918E-2,3.5835812368123859E-2,3.7627602986530055E-2,3.950898313585656E-2,4.1484432292649386E-2,4.3558653907281857E-2,4.573658660264595E-2,4.8023415932778243E-2,5.0424586729417159E-2,5.2945816065888024E-2,5.5593106869182424E-2,5.8372762212641538E-2,6.1291400323273619E-2,6.4355970339437296E-2,6.7573768856409158E-2,0,0,0,0,0,0,0,0,0,{"$f":"BV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT32","v":0},0,0,0,0,0,0,0]
[null,null,null,"Repayment",null,"MZN",{"$f":"G59","v":19845.141340449911},null,{"$f":"SUM(J81:HA81)","v":19845.141340449907},{"$f":"$G$81*J80","v":0},{"$f":"$G$81*K80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415.80447653295323,436.59470035960095,458.42443537758095,481.34565714645998,505.41294000378292,530.68358700397221,557.21776635417075,585.07865467187924,614.33258740547319,645.04921677574691,677.30167761453436,711.16676149526097,746.7250995700241,784.0613545485254,823.26442227595157,864.42764338974916,907.64902555923663,953.0314768371984,1000.6830506790584,1050.7172032130115,1103.2530633736619,1158.4157165423451,1216.3365023694623,1277.1533274879353,1341.010993862332,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$81*BW80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$81*EI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$81*GU80","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance",null,"MZN",null,null,null,{"$f":"I86","v":0},{"$f":"J86","v":878.52981077252559},1481.0213078090796,2084.7428916520835,2689.6970737287666,3295.8863705938566,3903.3133039400459,4511.9804006084842,5121.8901925992868,5733.0452170820708,6345.4480164065071,6959.1011381128974,7574.0071349427717,8190.1685648495068,8807.5879910089679,9426.2679818301713,10046.211110965969,10667.419957323751,11289.897105076181,11913.645143671938,12538.666667846495,13164.964277632909,13792.540578372636,14421.398180726374,15051.539700684916,15682.967759580042,16315.684984095411,16949.694006277499,17584.997463546544,18221.597998707512,19845.141340449914,19429.33686391696,18992.742163557359,18534.31772817978,18052.97207103332,17547.559131029539,17016.875544025566,16459.657777671397,15874.579122999517,15260.246535594044,14615.197318818296,13937.895641203762,13226.728879708502,12480.003780138479,11695.942425589954,10872.678003314002,10008.250359924254,9100.6013343650175,8147.5698575278193,7146.8868068487609,6096.1696036357498,4992.9165402620874,3834.5008237197426,2618.1643213502803,1341.010993862345,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"BV86","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"EH86","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"GT86","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11]
[null,null,null,"Add: Draws",null,"MZN",null,null,null,{"$f":"J74","v":878.52981077252559},602.49149703655416,603.72158384300383,604.95418207668331,606.18929686508989,607.42693334618946,608.66709666843792,609.90979199080266,611.15502448278392,612.40279932443627,613.65312170639027,614.9059968298742,616.16142990673507,617.41942615946141,618.67999082120366,619.94312913579699,621.20884635778248,622.47714775242957,623.74803859575752,625.02152417455716,626.29760978641355,627.57630073972757,628.85760235373778,630.14151995854343,631.42805889512533,632.71722451536959,634.00902218208853,635.30345726904352,636.60053516096787,1623.5433417424026,0,0,{"$f":"AP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT74","v":0},0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,"MZN",null,null,null,{"$f":"MIN(J81,J83)","v":0},{"$f":"MIN(K81,K83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415.80447653295323,436.59470035960095,458.42443537758095,481.34565714645998,505.41294000378292,530.68358700397221,557.21776635417075,585.07865467187924,614.33258740547319,645.04921677574691,677.30167761453436,711.16676149526097,746.7250995700241,784.0613545485254,823.26442227595157,864.42764338974916,907.64902555923663,953.0314768371984,1000.6830506790584,1050.7172032130115,1103.2530633736619,1158.4157165423451,1216.3365023694623,1277.1533274879353,1341.010993862332,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW81,BW83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI81,EI83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU81,GU83)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"MZN",null,null,null,{"$f":"J83+J84-J85","v":878.52981077252559},{"$f":"K83+K84-K85","v":1481.0213078090796},2084.7428916520835,2689.6970737287666,3295.8863705938566,3903.3133039400459,4511.9804006084842,5121.8901925992868,5733.0452170820708,6345.4480164065071,6959.1011381128974,7574.0071349427717,8190.1685648495068,8807.5879910089679,9426.2679818301713,10046.211110965969,10667.419957323751,11289.897105076181,11913.645143671938,12538.666667846495,13164.964277632909,13792.540578372636,14421.398180726374,15051.539700684916,15682.967759580042,16315.684984095411,16949.694006277499,17584.997463546544,18221.597998707512,19845.141340449914,19429.33686391696,18992.742163557359,18534.31772817978,18052.97207103332,17547.559131029539,17016.875544025566,16459.657777671397,15874.579122999517,15260.246535594044,14615.197318818296,13937.895641203762,13226.728879708502,12480.003780138479,11695.942425589954,10872.678003314002,10008.250359924254,9100.6013343650175,8147.5698575278193,7146.8868068487609,6096.1696036357498,4992.9165402620874,3834.5008237197426,2618.1643213502803,1341.010993862345,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"BW83+BW84-BW85","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"EI83+EI84-EI85","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,{"$f":"GU83+GU84-GU85","v":1.2960299500264227E-11},1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11,1.2960299500264227E-11]
[]
[null,null,null,"Interest Rate Annual",null,"% p.a.",{"$f":"G26","v":0.05},null,null,{"$f":"$G$88","v":0.05},{"$f":"$G$88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Interest Rate Periodic",null,"% p.p.",null,null,null,{"$f":"(J88/12)*J8","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,0.05,0.05,{"$f":"(AP88/12)*AP8","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"(BV88/12)*BV8","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,{"$f":"(DB88/12)*DB8","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"(EH88/12)*EH8","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,{"$f":"(FN88/12)*FN8","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"(GT88/12)*GT8","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Interest Cost",null,"MZN",null,null,null,{"$f":"J89*J83","v":0},{"$f":"K89*K83","v":3.6605408782188564},6.1709221158711651,8.6864287152170139,11.207071140536527,13.732859877474402,16.263805433083526,18.799918335868682,21.341209135830361,23.88768840450863,26.439366735027111,28.996254742137072,31.558363062261549,34.125702353539609,36.698283295870702,39.276116590959049,41.859212962358207,44.44758315551563,47.041237937817421,49.640188098633075,52.244444449360394,54.854017823470457,57.468919076552652,60.089159086359892,62.714748752853815,65.345698998250171,67.982020767064213,70.623725026156251,73.270822764777265,75.923324994614632,992.25706702249579,971.46684319584801,949.63710817786796,926.71588640898904,902.64860355166604,877.37795655147693,850.84377720127839,822.9828888835699,793.72895614997594,763.01232677970222,730.75986594091489,696.89478206018816,661.33644398542515,624.00018900692396,584.79712127949767,543.63390016570008,500.41251799621273,455.03006671825091,407.37849287639096,357.34434034243804,304.8084801817875,249.64582701310439,191.72504118598715,130.90821606751402,67.050549693117247,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"BW89*BW83","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"EI89*EI83","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"GU89*GU83","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13]
[]
[null,null,null,"Interest During Construction",null,"MZN",null,null,null,{"$f":"J90*J5","v":0},3.6605408782188564,6.1709221158711651,8.6864287152170139,11.207071140536527,13.732859877474402,16.263805433083526,18.799918335868682,21.341209135830361,23.88768840450863,26.439366735027111,28.996254742137072,31.558363062261549,34.125702353539609,36.698283295870702,39.276116590959049,41.859212962358207,44.44758315551563,47.041237937817421,49.640188098633075,52.244444449360394,54.854017823470457,57.468919076552652,60.089159086359892,62.714748752853815,65.345698998250171,67.982020767064213,70.623725026156251,73.270822764777265,75.923324994614632,0,0,{"$f":"AP90*AP5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV90*BV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB90*DB5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH90*EH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN90*FN5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT90*GT5","v":0},0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,{"$f":"J90*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,992.25706702249579,971.46684319584801,{"$f":"AP90*AP9","v":949.63710817786796},926.71588640898904,902.64860355166604,877.37795655147693,850.84377720127839,822.9828888835699,793.72895614997594,763.01232677970222,730.75986594091489,696.89478206018816,661.33644398542515,624.00018900692396,584.79712127949767,543.63390016570008,500.41251799621273,455.03006671825091,407.37849287639096,357.34434034243804,304.8084801817875,249.64582701310439,191.72504118598715,130.90821606751402,67.050549693117247,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,{"$f":"BV90*BV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB90*DB9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH90*EH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN90*FN9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT90*GT9","v":0},0,0,0,0,0,0,0]
[null,null,null,"Financial Close",null,"Flag",null,null,null,{"$f":"J4=1","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,{"$f":"AP4=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV4=1","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,{"$f":"DB4=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH4=1","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,{"$f":"FN4=1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GT4=1","v":false},false,false,false,false,false,false,false]
[null,null,null,"Total Debt Commitment",null,"MZN",{"$f":"G59","v":19845.141340449911},null,null,{"$f":"$G$95","v":19845.141340449911},{"$f":"$G$95","v":19845.141340449911},19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,{"$f":"$G$95","v":19845.141340449911},19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,{"$f":"$G$95","v":19845.141340449911},19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,{"$f":"$G$95","v":19845.141340449911},19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911,19845.141340449911]
[null,null,null,"Up-front Fee",null,"MZN",{"$f":"G27","v":0.02},null,null,{"$f":"$G$96*J94*J95","v":396.90282680899821},{"$f":"$G$96*K94*K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$96*BW94*BW95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$96*EI94*EI95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$96*GU94*GU95","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Undrawn Balance",null,"MZN",null,null,null,{"$f":"J95-J83","v":19845.141340449911},{"$f":"K95-K83","v":18966.611529677386},18364.120032640833,17760.398448797827,17155.444266721144,16549.254969856054,15941.828036509865,15333.160939841426,14723.251147850624,14112.096123367839,13499.693324043405,12886.040202337013,12271.13420550714,11654.972775600403,11037.553349440943,10418.87335861974,9798.9302294839417,9177.7213831261597,8555.2442353737297,7931.4961967779727,7306.4746726034155,6680.1770628170016,6052.6007620772743,5423.7431597235372,4793.6016397649946,4162.1735808698686,3529.4563563544998,2895.4473341724115,2260.1438769033666,1623.5433417423992,0,415.8044765329505,852.39917689255162,1310.823612270131,1792.1692694165904,2297.5822094203722,2828.2657964243444,3385.4835627785142,3970.5622174503933,4584.8948048558668,5229.9440216316143,5907.2456992461484,6618.4124607414087,7365.137560311432,8149.1989148599569,8972.4633371359087,9836.8909805256571,10744.540006084893,11697.571482922092,12698.25453360115,13748.971736814161,14852.224800187823,16010.640516730167,17226.977019099631,18504.130346587564,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,{"$f":"BW95-BW83","v":19845.141340449896},19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,{"$f":"EI95-EI83","v":19845.141340449896},19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,{"$f":"GU95-GU83","v":19845.141340449896},19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896,19845.141340449896]
[null,null,null,"Annual Commitment Fee",null,"% p.a.",{"$f":"G28","v":1.4999999999999999E-2},null,null,{"$f":"($G$99/12)*J8","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*AP8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*BV8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*DB8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*EH8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*FN8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"($G$99/12)*GT8","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Total Commitment Fee",null,"MZN",null,null,null,{"$f":"J98*J99*J5","v":24.806426675562388},23.708264412096732,22.95515004080104,22.200498060997283,21.444305333401431,20.686568712320067,19.927285045637333,19.166451174801782,18.40406393481328,17.6401201542098,16.874616655054258,16.107550252921268,15.338917756883925,14.568715969500504,13.796941686801178,13.023591698274675,12.248662786854927,11.472151728907701,10.694055294217163,9.9143702459724654,9.1330933407542698,8.3502213285212523,7.5657509525965931,6.7796789496544214,5.9920020497062438,5.202716976087336,4.4118204454431247,3.6193091677155143,2.8251798461292084,2.0294291771779989,0,0,{"$f":"AP98*AP99*AP5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV98*BV99*BV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB98*DB99*DB5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH98*EH99*EH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN98*FN99*FN5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT98*GT99*GT5","v":0},0,0,0,0,0,0,0]
[]
[null,"DSRA"]
[null,null,"DSRA Funding"]
[null,null,null,"Total Debt Service",null,null,null,null,null,{"$f":"J93+J85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554489,{"$f":"AP93+AP85","v":1408.0615435554489},1408.0615435554491,1408.0615435554489,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554494,1408.0615435554494,1408.0615435554496,1408.0615435554494,1408.0615435554496,1408.0615435554496,1408.0615435554494,1408.0615435554494,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,{"$f":"BV93+BV85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB93+DB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH93+EH85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN93+FN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT93+GT85","v":0},0,0,0,0,0,0,0]
[null,null,null,"Prospective Debt Service",null,null,1,null,null,{"$f":"SUM(OFFSET(J104,0,1,1,$G$105))","v":0},{"$f":"SUM(OFFSET(K104,0,1,1,$G$105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554489,1408.0615435554489,1408.0615435554491,1408.0615435554489,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554494,1408.0615435554494,1408.0615435554496,1408.0615435554494,1408.0615435554496,1408.0615435554496,1408.0615435554494,1408.0615435554494,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW104,0,1,1,$G$105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI104,0,1,1,$G$105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GU104,0,1,1,$G$105))","v":0},0,0,0,0,0,0]
[null,null,null,"DSRA Requirement",null,null,null,null,null,{"$f":"J105","v":0},{"$f":"K105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554489,1408.0615435554489,1408.0615435554491,1408.0615435554489,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554494,1408.0615435554494,1408.0615435554496,1408.0615435554494,1408.0615435554496,1408.0615435554496,1408.0615435554494,1408.0615435554494,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,0,{"$f":"BW105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU105","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Opening Balance",null,null,null,null,null,{"$f":"J111","v":0},{"$f":"K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,0,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,{"$f":"BW111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU111","v":0},0,0,0,0,0,0]
[null,null,null,"DSRA Funding (Withdrawl)",null,null,null,null,null,{"$f":"J106-J107","v":0},{"$f":"K106-K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1408.0615435554485,6.4801497501321139E-13,0,0,0,-6.4801497501321139E-13,0,0,0,0,0,{"$f":"BW106-BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI106-EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU106-GU107","v":0},0,0,0,0,0,0]
[]
[null,null,"Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I114","v":0},{"$f":"J114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,0,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,{"$f":"BV114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT114","v":0},0,0,0,0,0,0]
[null,null,null,"Funding Pre-COD",null,null,null,null,null,{"$f":"J108*J5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,0,0,{"$f":"AP108*AP5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108*BV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB108*DB5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH108*EH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN108*FN5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT108*GT5","v":0},0,0,0,0,0,0,0]
[null,null,null,"Funding Post-COD",null,null,null,null,null,{"$f":"J108*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP108*AP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1408.0615435554485,6.4801497501321139E-13,0,0,0,-6.4801497501321139E-13,0,0,0,0,{"$f":"BV108*BV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB108*DB9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH108*EH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN108*FN9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT108*GT9","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing",null,null,null,null,null,{"$f":"J111+J112+J113","v":0},{"$f":"K111+K112+K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,0,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,0,{"$f":"BW111+BW112+BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI111+EI112+EI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU111+GU112+GU113","v":0},0,0,0,0,0,0]
[]
[null,"Cash Flow"]
[null,null,"Operating Cash Flow"]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1836,1872.72,{"$f":"AP43","v":1910.1743999999999},1948.377888,1987.3454457600001,2027.0923546752001,2067.6342017687039,2108.9868858040782,2151.1666235201601,2194.1899559905632,2238.0737551103743,2282.8352302125818,2328.4919348168332,2375.0617735131705,2422.563008983434,2471.0142691631027,2520.4345545463648,2570.8432456372921,2622.260110550038,2674.7053127610388,2728.19941901626,2782.7634073965851,2838.4186755445166,2895.187049055407,2953.090790036515,3012.1526058372456,3072.3956579539904,3133.8435711130705,3196.5204425353318,3260.4508513860387,0,0,0,0,{"$f":"BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT43","v":0},0,0,0,0,0,0,0]
[null,null,null,"Less: Cap Exp",null,null,null,null,null,{"$f":"J38","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,{"$f":"AP38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT38","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operating Cash",null,null,null,null,null,{"$f":"J118-J119","v":-833.33333333333337},{"$f":"K118-K119","v":-833.33333333333337},-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,-833.33333333333337,1836,1872.72,1910.1743999999999,1948.377888,1987.3454457600001,2027.0923546752001,2067.6342017687039,2108.9868858040782,2151.1666235201601,2194.1899559905632,2238.0737551103743,2282.8352302125818,2328.4919348168332,2375.0617735131705,2422.563008983434,2471.0142691631027,2520.4345545463648,2570.8432456372921,2622.260110550038,2674.7053127610388,2728.19941901626,2782.7634073965851,2838.4186755445166,2895.187049055407,2953.090790036515,3012.1526058372456,3072.3956579539904,3133.8435711130705,3196.5204425353318,3260.4508513860387,0,0,0,0,0,{"$f":"BW118-BW119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI118-EI119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU118-GU119","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Add: Debt Financing",null,null,null,null,null,{"$f":"J84","v":878.52981077252559},{"$f":"K84","v":602.49149703655416},603.72158384300383,604.95418207668331,606.18929686508989,607.42693334618946,608.66709666843792,609.90979199080266,611.15502448278392,612.40279932443627,613.65312170639027,614.9059968298742,616.16142990673507,617.41942615946141,618.67999082120366,619.94312913579699,621.20884635778248,622.47714775242957,623.74803859575752,625.02152417455716,626.29760978641355,627.57630073972757,628.85760235373778,630.14151995854343,631.42805889512533,632.71722451536959,634.00902218208853,635.30345726904352,636.60053516096787,1623.5433417424026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU84","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Debt Repayment",null,null,null,null,null,{"$f":"J85","v":0},{"$f":"K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415.80447653295323,436.59470035960095,458.42443537758095,481.34565714645998,505.41294000378292,530.68358700397221,557.21776635417075,585.07865467187924,614.33258740547319,645.04921677574691,677.30167761453436,711.16676149526097,746.7250995700241,784.0613545485254,823.26442227595157,864.42764338974916,907.64902555923663,953.0314768371984,1000.6830506790584,1050.7172032130115,1103.2530633736619,1158.4157165423451,1216.3365023694623,1277.1533274879353,1341.010993862332,0,0,0,0,0,0,0,0,0,0,{"$f":"BW85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU85","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Interest and Fees",null,null,null,null,null,{"$f":"J90+J96+J100","v":421.70925348456058},{"$f":"K90+K96+K100","v":27.368805290315589},29.126072156672205,30.886926776214295,32.651376473937958,34.419428589794471,36.191090478720859,37.966369510670461,39.745273070643641,41.527808558718434,43.313983390081368,45.10380499505834,46.897280819145472,48.694418323040111,50.495224982671878,52.29970828923372,54.107875749213136,55.919734884423335,57.735293232034586,59.554558344605539,61.377537790114665,63.204239151991708,65.03467002914924,66.86883803601431,68.706750802560066,70.548415974337502,72.39384121250734,74.243034193871765,76.096002610906467,77.952754171792634,992.25706702249579,971.46684319584801,949.63710817786796,926.71588640898904,902.64860355166604,877.37795655147693,850.84377720127839,822.9828888835699,793.72895614997594,763.01232677970222,730.75986594091489,696.89478206018816,661.33644398542515,624.00018900692396,584.79712127949767,543.63390016570008,500.41251799621273,455.03006671825091,407.37849287639096,357.34434034243804,304.8084801817875,249.64582701310439,191.72504118598715,130.90821606751402,67.050549693117247,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"BW90+BW96+BW100","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"EI90+EI96+EI100","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,{"$f":"GU90+GU96+GU100","v":6.4801497501321139E-13},6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13]
[null,null,null,"Cash Flow to Equity",null,null,null,null,null,{"$f":"J120+J122-J123-J124","v":-376.51277604536835},{"$f":"K120+K122-K123-K124","v":-258.21064158709481},-258.73782164700174,-259.26607803286436,-259.79541294218143,-260.32582857693836,-260.85732714361632,-261.38991085320117,-261.92358192119309,-262.45834256761555,-262.99419501702448,-263.53114149851751,-264.06918424574377,-264.60832549691207,-265.14856749480157,-265.68991248677008,-266.23236272476402,-266.77592046532715,-267.32058796961041,-267.86636750338175,-268.4132613370345,-268.96127174559751,-269.51040100874485,-270.06065141080427,-270.61202524076811,-271.16452479230128,-271.71815236375221,-272.27291025816163,-272.82880078327196,712.25725423727658,427.93845644455098,464.65845644455112,502.11285644455097,540.31634444455108,579.28390220455105,619.03081111975098,659.57265821325484,700.92534224862914,743.10507996471108,786.128412435114,830.0122115549251,874.77368665713266,920.43039126138387,967.00022995772122,1014.5014654279847,1062.9527256076535,1112.3730109909154,1162.7817020818427,1214.1985669945886,1266.6437692055893,1320.1378754608106,1374.7018638411355,1430.3571319890671,1487.1255054999576,1545.0292464810657,3012.1526058372451,3072.3956579539899,3133.8435711130701,3196.5204425353313,3260.4508513860383,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,{"$f":"BW120+BW122-BW123-BW124","v":-6.4801497501321139E-13},-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,{"$f":"EI120+EI122-EI123-EI124","v":-6.4801497501321139E-13},-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,{"$f":"GU120+GU122-GU123-GU124","v":-6.4801497501321139E-13},-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13,-6.4801497501321139E-13]
[null,null,null,null,null,null,null,null,null,{"$f":"J75","v":376.51277604536818}]
[null,null,null,"Equity IRR",null,{"$f":"XIRR(J125:HA125,J46:HA46)","v":9.6922188997268677E-2}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J9,J46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2023-07-01","2024-07-01",{"$f":"IF(AP9,AP46,NA())","v":"2025-07-01"},"2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BV9,BV46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DB9,DB46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EH9,EH46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(FN9,FN46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GT9,GT46,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,{"$f":"J118","v":0},{"$f":"K118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1836,1872.72,1910.1743999999999,1948.377888,1987.3454457600001,2027.0923546752001,2067.6342017687039,2108.9868858040782,2151.1666235201601,2194.1899559905632,2238.0737551103743,2282.8352302125818,2328.4919348168332,2375.0617735131705,2422.563008983434,2471.0142691631027,2520.4345545463648,2570.8432456372921,2622.260110550038,2674.7053127610388,2728.19941901626,2782.7634073965851,2838.4186755445166,2895.187049055407,2953.090790036515,3012.1526058372456,3072.3956579539904,3133.8435711130705,3196.5204425353318,3260.4508513860387,0,0,0,0,0,{"$f":"BW118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU118","v":0},0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,{"$f":"J104","v":0},{"$f":"K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.0615435554491,1408.0615435554489,1408.0615435554489,1408.0615435554491,1408.0615435554489,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554491,1408.0615435554491,1408.0615435554494,1408.0615435554494,1408.0615435554494,1408.0615435554496,1408.0615435554494,1408.0615435554496,1408.0615435554496,1408.0615435554494,1408.0615435554494,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,6.4801497501321139E-13,0,0,0,0,0,{"$f":"BW104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU104","v":0},0,0,0,0,0,0]